Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.99% first-year return on $57,729 initial cash invested.
-3.99%
Cash On Cash
5.67%
Cap Rate
0.93
DSCR
$1,777
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $1,969 expenses = $192 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,777
Total Expenses
$1,969
Mortgage P&I
79%
$1,403
Property Taxes
0%
$5
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0