Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.51% first-year return on $75,666 initial cash invested.
-12.51%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$1,996
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,996 income − $2,785 expenses = $789 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,666
Downpayment
20%
$54,920
Closing costs
1%
$2,746
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,996
Total Expenses
$2,785
Mortgage P&I
69%
$1,371
Property Taxes
32%
$633
Home Insurance
5%
$98
HOA
0%
$3
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220