Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $58,716 initial cash invested.
-11.89%
Cash On Cash
4.15%
Cap Rate
0.66
DSCR
$1,502
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $2,084 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,502
Total Expenses
$2,084
Mortgage P&I
98%
$1,473
Property Taxes
8%
$120
Home Insurance
7%
$101
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0