Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.94% first-year return on $58,779 initial cash invested.
-4.94%
Cash On Cash
6.01%
Cap Rate
0.91
DSCR
$1,982
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $2,224 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,982
Total Expenses
$2,224
Mortgage P&I
78%
$1,544
Property Taxes
3%
$67
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0