Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.14% first-year return on $58,800 initial cash invested.
-11.14%
Cash On Cash
4.51%
Cap Rate
0.71
DSCR
$2,176
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $2,722 expenses = $546 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,176
Total Expenses
$2,722
Mortgage P&I
68%
$1,490
Property Taxes
24%
$523
Home Insurance
5%
$98
HOA
2%
$44
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0