Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.21% first-year return on $58,779 initial cash invested.
-19.21%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$1,844
Rent
-$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $2,785 expenses = $941 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
$1,844
Total Expenses
$2,785
Mortgage P&I
76%
$1,401
Property Taxes
27%
$507
Home Insurance
5%
$98
HOA
16%
$300
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0