Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.29% first-year return on $75,750 initial cash invested.
-0.29%
Cash On Cash
6.47%
Cap Rate
1.08
DSCR
$3,050
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $3,068 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$3,068
Mortgage P&I
45%
$1,378
Property Taxes
18%
$556
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336