Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.27% first-year return on $75,600 initial cash invested.
-5.27%
Cash On Cash
5.36%
Cap Rate
0.88
DSCR
$2,343
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $2,675 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,343
Total Expenses
$2,675
Mortgage P&I
78%
$1,823
Property Taxes
5%
$117
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0