Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $75,750 initial cash invested.
-5.89%
Cash On Cash
5.25%
Cap Rate
0.81
DSCR
$2,018
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $2,390 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,018
Total Expenses
$2,390
Mortgage P&I
74%
$1,494
Property Taxes
6%
$113
Home Insurance
5%
$96
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222