Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.17% first-year return on $58,779 initial cash invested.
-7.17%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$1,940
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $2,291 expenses = $351 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$2,291
Mortgage P&I
72%
$1,397
Property Taxes
15%
$292
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0