Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.45% first-year return on $58,800 initial cash invested.
-10.45%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$1,883
Rent
-$512
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,883
Total Expenses
$2,395
Mortgage P&I
72%
$1,365
Property Taxes
15%
$287
Home Insurance
5%
$98
HOA
8%
$156
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0