Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.84% first-year return on $58,737 initial cash invested.
-2.84%
Cash On Cash
5.78%
Cap Rate
0.97
DSCR
$2,065
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $2,204 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,737
Downpayment
20%
$55,940
Closing costs
1%
$2,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,065
Total Expenses
$2,204
Mortgage P&I
67%
$1,383
Property Taxes
9%
$185
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0