Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.7% first-year return on $58,779 initial cash invested.
-4.7%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$2,012
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,012 income − $2,242 expenses = $230 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,012
Total Expenses
$2,242
Mortgage P&I
69%
$1,391
Property Taxes
11%
$229
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0