Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.36% first-year return on $57,750 initial cash invested.
-4.36%
Cash On Cash
6.3%
Cap Rate
0.94
DSCR
$2,309
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,309 income − $2,519 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,309
Total Expenses
$2,519
Mortgage P&I
67%
$1,538
Property Taxes
12%
$285
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$139
Maintenance
5%
$115
Other
0%
$0