Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.54% first-year return on $75,687 initial cash invested.
-0.54%
Cash On Cash
6.46%
Cap Rate
1.05
DSCR
$2,670
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,670 income − $2,704 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,687
Downpayment
20%
$54,940
Closing costs
1%
$2,747
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,670
Total Expenses
$2,704
Mortgage P&I
53%
$1,406
Property Taxes
10%
$259
Home Insurance
3%
$91
HOA
2%
$40
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294