Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.77% first-year return on $75,579 initial cash invested.
-12.77%
Cash On Cash
4.37%
Cap Rate
0.65
DSCR
$2,021
Rent
-$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $2,825 expenses = $804 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,021
Total Expenses
$2,825
Mortgage P&I
100%
$2,013
Property Taxes
8%
$161
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0