Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.67% first-year return on $57,750 initial cash invested.
-7.67%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$1,850
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $2,219 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,850
Total Expenses
$2,219
Mortgage P&I
74%
$1,363
Property Taxes
15%
$280
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0