Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2% first-year return on $75,750 initial cash invested.
-2%
Cash On Cash
5.86%
Cap Rate
0.97
DSCR
$2,181
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $2,307 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,181
Total Expenses
$2,307
Mortgage P&I
63%
$1,383
Property Taxes
4%
$87
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240