Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.53% first-year return on $57,729 initial cash invested.
-5.53%
Cash On Cash
5.14%
Cap Rate
0.87
DSCR
$1,767
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,767
Total Expenses
$2,033
Mortgage P&I
77%
$1,355
Property Taxes
7%
$123
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0