Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.76% first-year return on $75,537 initial cash invested.
-12.76%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$1,685
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,685 income − $2,488 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,537
Downpayment
20%
$71,940
Closing costs
1%
$3,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,685
Total Expenses
$2,488
Mortgage P&I
106%
$1,792
Property Taxes
8%
$131
Home Insurance
8%
$128
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0