Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1% first-year return on $57,834 initial cash invested.
-1%
Cash On Cash
6.34%
Cap Rate
1.07
DSCR
$2,739
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $2,787 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,834
Downpayment
20%
$55,080
Closing costs
1%
$2,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,739
Total Expenses
$2,787
Mortgage P&I
50%
$1,367
Property Taxes
22%
$611
Home Insurance
4%
$97
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0