Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.76% first-year return on $75,750 initial cash invested.
-9.76%
Cash On Cash
3.84%
Cap Rate
0.62
DSCR
$1,808
Rent
-$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $2,424 expenses = $616 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,808
Total Expenses
$2,424
Mortgage P&I
79%
$1,423
Property Taxes
16%
$291
Home Insurance
5%
$96
HOA
0%
$0
Property Management
12%
$217
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$199