Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.86% first-year return on $58,800 initial cash invested.
-6.86%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$2,037
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $2,373 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,037
Total Expenses
$2,373
Mortgage P&I
68%
$1,390
Property Taxes
16%
$330
Home Insurance
5%
$98
HOA
1%
$25
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0