Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.49% first-year return on $75,600 initial cash invested.
-8.49%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$1,969
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $2,504 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,969
Total Expenses
$2,504
Mortgage P&I
91%
$1,795
Property Taxes
4%
$72
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0