Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.8% first-year return on $58,779 initial cash invested.
-7.8%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$1,783
Rent
-$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $2,165 expenses = $382 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
$1,783
Total Expenses
$2,165
Mortgage P&I
79%
$1,402
Property Taxes
11%
$202
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0