Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.83% first-year return on $57,750 initial cash invested.
-23.83%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$952
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$952 income − $2,099 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.0%
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
$952
Total Expenses
$2,099
Mortgage P&I
153%
$1,457
Property Taxes
31%
$298
Home Insurance
10%
$96
HOA
0%
$0
Property Management
10%
$95
CapEx
5%
$48
Vacancy
6%
$57
Maintenance
5%
$48
Other
0%
$0