Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.23% first-year return on $58,779 initial cash invested.
-8.23%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$1,715
Rent
-$403
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
6.3%
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
$1,715
Total Expenses
$2,118
Mortgage P&I
80%
$1,379
Property Taxes
11%
$194
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0