Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.4% first-year return on $58,884 initial cash invested.
-7.4%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$1,908
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $2,271 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,884
Downpayment
20%
$56,080
Closing costs
1%
$2,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,908
Total Expenses
$2,271
Mortgage P&I
74%
$1,419
Property Taxes
13%
$257
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0