Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.39% first-year return on $58,737 initial cash invested.
-3.39%
Cash On Cash
6%
Cap Rate
0.96
DSCR
$2,135
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $2,301 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,737
Downpayment
20%
$55,940
Closing costs
1%
$2,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$2,301
Mortgage P&I
68%
$1,457
Property Taxes
9%
$186
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0