Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.27% first-year return on $58,695 initial cash invested.
-3.27%
Cash On Cash
5.73%
Cap Rate
0.96
DSCR
$2,019
Rent
-$160
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
6.4%
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
$2,019
Total Expenses
$2,179
Mortgage P&I
69%
$1,394
Property Taxes
7%
$137
Home Insurance
5%
$98
HOA
1%
$25
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0