Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.09% first-year return on $58,779 initial cash invested.
-18.09%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$870
Rent
-$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$870 income − $1,756 expenses = $886 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
$870
Total Expenses
$1,756
Mortgage P&I
164%
$1,423
Property Taxes
1%
$8
Home Insurance
11%
$98
HOA
0%
$0
Property Management
10%
$87
CapEx
5%
$44
Vacancy
6%
$52
Maintenance
5%
$44
Other
0%
$0