Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.98% first-year return on $57,645 initial cash invested.
-3.98%
Cash On Cash
5.37%
Cap Rate
0.93
DSCR
$1,869
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,645
Downpayment
20%
$54,900
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,869
Total Expenses
$2,060
Mortgage P&I
71%
$1,326
Property Taxes
8%
$153
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0