Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.8% first-year return on $58,716 initial cash invested.
-4.8%
Cash On Cash
5.24%
Cap Rate
0.9
DSCR
$1,911
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,911
Total Expenses
$2,146
Mortgage P&I
71%
$1,359
Property Taxes
10%
$188
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0