Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.21% first-year return on $57,750 initial cash invested.
-7.21%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$1,544
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,544 income − $1,891 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,544
Total Expenses
$1,891
Mortgage P&I
89%
$1,377
Property Taxes
1%
$17
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0