Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.97% first-year return on $57,729 initial cash invested.
-2.97%
Cash On Cash
5.69%
Cap Rate
0.96
DSCR
$1,847
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,847 income − $1,990 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,847
Total Expenses
$1,990
Mortgage P&I
73%
$1,354
Property Taxes
3%
$56
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0