Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.86% first-year return on $57,792 initial cash invested.
-16.86%
Cash On Cash
3.37%
Cap Rate
0.52
DSCR
$1,767
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $2,579 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,792
Downpayment
20%
$55,040
Closing costs
1%
$2,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,767
Total Expenses
$2,579
Mortgage P&I
85%
$1,496
Property Taxes
14%
$241
Home Insurance
22%
$383
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0