Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.21% first-year return on $75,495 initial cash invested.
-4.21%
Cash On Cash
5.35%
Cap Rate
0.91
DSCR
$2,245
Rent
-$265
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,495
Downpayment
20%
$71,900
Closing costs
1%
$3,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,245
Total Expenses
$2,510
Mortgage P&I
78%
$1,757
Property Taxes
2%
$44
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0