Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.39% first-year return on $58,695 initial cash invested.
-13.39%
Cash On Cash
4.14%
Cap Rate
0.64
DSCR
$2,249
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $2,904 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,249
Total Expenses
$2,904
Mortgage P&I
67%
$1,508
Property Taxes
32%
$725
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0