Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.33% first-year return on $57,666 initial cash invested.
-23.33%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$1,331
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,331 income − $2,452 expenses = $1,121 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,666
Downpayment
20%
$54,920
Closing costs
1%
$2,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,331
Total Expenses
$2,452
Mortgage P&I
103%
$1,371
Property Taxes
48%
$633
Home Insurance
7%
$98
HOA
0%
$3
Property Management
10%
$133
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0