Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.55% first-year return on $75,750 initial cash invested.
-1.55%
Cash On Cash
6.62%
Cap Rate
1.02
DSCR
$3,030
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $3,128 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,030
Total Expenses
$3,128
Mortgage P&I
49%
$1,494
Property Taxes
17%
$508
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333