Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.76% first-year return on $58,716 initial cash invested.
-6.76%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$2,188
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $2,519 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,188
Total Expenses
$2,519
Mortgage P&I
64%
$1,404
Property Taxes
20%
$442
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0