Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.98% first-year return on $58,758 initial cash invested.
-2.98%
Cash On Cash
5.71%
Cap Rate
0.97
DSCR
$2,111
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,111 income − $2,257 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,758
Downpayment
20%
$55,960
Closing costs
1%
$2,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,111
Total Expenses
$2,257
Mortgage P&I
65%
$1,372
Property Taxes
11%
$235
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0