Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.53% first-year return on $75,729 initial cash invested.
-3.53%
Cash On Cash
5.45%
Cap Rate
0.9
DSCR
$2,248
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,471 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,248
Total Expenses
$2,471
Mortgage P&I
61%
$1,381
Property Taxes
10%
$228
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247