Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.16% first-year return on $75,579 initial cash invested.
-17.16%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$1,480
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,480 income − $2,561 expenses = $1,081 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,480
Total Expenses
$2,561
Mortgage P&I
123%
$1,826
Property Taxes
13%
$191
Home Insurance
9%
$126
HOA
2%
$33
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0