Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.1% first-year return on $75,750 initial cash invested.
-8.1%
Cash On Cash
4.16%
Cap Rate
0.68
DSCR
$1,804
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $2,315 expenses = $511 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,804
Total Expenses
$2,315
Mortgage P&I
77%
$1,393
Property Taxes
12%
$214
Home Insurance
5%
$96
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198