Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.14% first-year return on $75,729 initial cash invested.
-1.14%
Cash On Cash
6.85%
Cap Rate
1.03
DSCR
$2,895
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $2,967 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$2,967
Mortgage P&I
53%
$1,526
Property Taxes
11%
$307
Home Insurance
3%
$96
HOA
2%
$54
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318