Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.08% first-year return on $75,579 initial cash invested.
-7.08%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$2,269
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,269 income − $2,715 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,269
Total Expenses
$2,715
Mortgage P&I
79%
$1,783
Property Taxes
10%
$217
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0