Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.64% first-year return on $58,779 initial cash invested.
-11.64%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$1,381
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,381 income − $1,951 expenses = $570 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,381
Total Expenses
$1,951
Mortgage P&I
103%
$1,428
Property Taxes
5%
$66
Home Insurance
7%
$98
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0