Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.23% first-year return on $57,750 initial cash invested.
-9.23%
Cash On Cash
4.94%
Cap Rate
0.77
DSCR
$1,993
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $2,437 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,993
Total Expenses
$2,437
Mortgage P&I
74%
$1,475
Property Taxes
17%
$347
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0