Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.63% first-year return on $58,779 initial cash invested.
-4.63%
Cash On Cash
5.32%
Cap Rate
0.9
DSCR
$1,886
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,886
Total Expenses
$2,113
Mortgage P&I
73%
$1,373
Property Taxes
8%
$152
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0