Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.08% first-year return on $58,884 initial cash invested.
-12.08%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$1,798
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,798 income − $2,391 expenses = $593 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
$1,798
Total Expenses
$2,391
Mortgage P&I
79%
$1,419
Property Taxes
22%
$404
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0