Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.63% first-year return on $58,779 initial cash invested.
-5.63%
Cash On Cash
5.29%
Cap Rate
0.87
DSCR
$1,773
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,773 income − $2,049 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,773
Total Expenses
$2,049
Mortgage P&I
80%
$1,421
Property Taxes
4%
$65
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0