Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.55% first-year return on $58,779 initial cash invested.
-10.55%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$2,144
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $2,661 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,144
Total Expenses
$2,661
Mortgage P&I
66%
$1,408
Property Taxes
27%
$585
Home Insurance
5%
$98
HOA
1%
$13
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0