Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.96% first-year return on $58,779 initial cash invested.
-2.96%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$2,597
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,597 income − $2,742 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,597
Total Expenses
$2,742
Mortgage P&I
54%
$1,395
Property Taxes
22%
$578
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0