Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.38% first-year return on $75,750 initial cash invested.
-14.38%
Cash On Cash
2.64%
Cap Rate
0.42
DSCR
$1,428
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,428 income − $2,336 expenses = $908 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
$1,428
Total Expenses
$2,336
Mortgage P&I
102%
$1,457
Property Taxes
21%
$298
Home Insurance
7%
$96
HOA
0%
$0
Property Management
12%
$171
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$157