Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.54% first-year return on $58,695 initial cash invested.
-14.54%
Cash On Cash
3.19%
Cap Rate
0.55
DSCR
$1,966
Rent
-$711
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,966
Total Expenses
$2,677
Mortgage P&I
69%
$1,355
Property Taxes
33%
$642
Home Insurance
5%
$98
HOA
4%
$71
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0