Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.31% first-year return on $57,645 initial cash invested.
-2.31%
Cash On Cash
6.02%
Cap Rate
1
DSCR
$2,123
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,123 income − $2,234 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,645
Downpayment
20%
$54,900
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,123
Total Expenses
$2,234
Mortgage P&I
65%
$1,382
Property Taxes
10%
$203
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0