Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.64% first-year return on $57,834 initial cash invested.
-0.64%
Cash On Cash
6.41%
Cap Rate
1.06
DSCR
$2,215
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $2,246 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,834
Downpayment
20%
$55,080
Closing costs
1%
$2,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,215
Total Expenses
$2,246
Mortgage P&I
63%
$1,390
Property Taxes
8%
$179
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0