Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.2% first-year return on $58,800 initial cash invested.
-4.2%
Cash On Cash
5.38%
Cap Rate
0.93
DSCR
$2,141
Rent
-$206
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
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,141
Total Expenses
$2,347
Mortgage P&I
63%
$1,355
Property Taxes
13%
$278
Home Insurance
5%
$98
HOA
3%
$60
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0