Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.18% first-year return on $58,800 initial cash invested.
-3.18%
Cash On Cash
6.15%
Cap Rate
0.96
DSCR
$2,045
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $2,201 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,045
Total Expenses
$2,201
Mortgage P&I
73%
$1,490
Property Taxes
4%
$82
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0