Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.85% first-year return on $58,842 initial cash invested.
-6.85%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$1,720
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $2,056 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,842
Downpayment
20%
$56,040
Closing costs
1%
$2,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$2,056
Mortgage P&I
81%
$1,389
Property Taxes
7%
$120
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0