Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.72% first-year return on $58,716 initial cash invested.
-4.72%
Cash On Cash
6.14%
Cap Rate
0.92
DSCR
$2,083
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,083 income − $2,314 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,083
Total Expenses
$2,314
Mortgage P&I
75%
$1,558
Property Taxes
4%
$90
Home Insurance
5%
$100
HOA
1%
$25
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0