Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.98% first-year return on $75,598 initial cash invested.
-10.98%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$2,256
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,598
Downpayment
20%
$71,998
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,256
Total Expenses
$2,948
Mortgage P&I
77%
$1,740
Property Taxes
16%
$360
Home Insurance
6%
$126
HOA
6%
$135
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0