Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.6% first-year return on $75,750 initial cash invested.
-7.6%
Cash On Cash
4.7%
Cap Rate
0.74
DSCR
$2,290
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,770 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$2,770
Mortgage P&I
64%
$1,466
Property Taxes
17%
$395
Home Insurance
4%
$96
HOA
1%
$33
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252