Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.04% first-year return on $58,779 initial cash invested.
-3.04%
Cash On Cash
5.76%
Cap Rate
0.99
DSCR
$2,621
Rent
-$149
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
6.1%
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
$2,621
Total Expenses
$2,770
Mortgage P&I
52%
$1,361
Property Taxes
24%
$630
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0