Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.69% first-year return on $57,750 initial cash invested.
-14.69%
Cash On Cash
3.73%
Cap Rate
0.57
DSCR
$1,345
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,345 income − $2,052 expenses = $707 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,345
Total Expenses
$2,052
Mortgage P&I
111%
$1,494
Property Taxes
8%
$113
Home Insurance
7%
$96
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0