Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.97% first-year return on $75,558 initial cash invested.
-11.97%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$2,112
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $2,866 expenses = $754 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,558
Downpayment
20%
$71,960
Closing costs
1%
$3,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,112
Total Expenses
$2,866
Mortgage P&I
87%
$1,830
Property Taxes
17%
$356
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0