Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.28% first-year return on $57,729 initial cash invested.
-6.28%
Cash On Cash
5.61%
Cap Rate
0.87
DSCR
$2,238
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $2,540 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,238
Total Expenses
$2,540
Mortgage P&I
66%
$1,475
Property Taxes
17%
$385
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0