Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.27% first-year return on $58,779 initial cash invested.
-6.27%
Cash On Cash
5.01%
Cap Rate
0.85
DSCR
$1,854
Rent
-$307
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
6.3%
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
$1,854
Total Expenses
$2,161
Mortgage P&I
75%
$1,383
Property Taxes
11%
$198
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0