Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.45% first-year return on $58,857 initial cash invested.
-1.45%
Cash On Cash
6.53%
Cap Rate
1.03
DSCR
$2,219
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,219 income − $2,290 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,857
Downpayment
20%
$56,054
Closing costs
1%
$2,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,219
Total Expenses
$2,290
Mortgage P&I
67%
$1,484
Property Taxes
0%
$1
Home Insurance
4%
$98
HOA
6%
$130
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0