Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.37% first-year return on $57,750 initial cash invested.
-0.37%
Cash On Cash
6.25%
Cap Rate
1.07
DSCR
$2,262
Rent
-$18
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
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,262
Total Expenses
$2,280
Mortgage P&I
59%
$1,338
Property Taxes
11%
$258
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0