Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.85% first-year return on $57,750 initial cash invested.
-10.85%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$1,845
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,845
Total Expenses
$2,367
Mortgage P&I
75%
$1,384
Property Taxes
20%
$363
Home Insurance
5%
$96
HOA
2%
$45
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0