Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $75,516 initial cash invested.
-13.4%
Cash On Cash
3.66%
Cap Rate
0.59
DSCR
$1,806
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,806 income − $2,649 expenses = $843 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,516
Downpayment
20%
$71,920
Closing costs
1%
$3,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,806
Total Expenses
$2,649
Mortgage P&I
102%
$1,849
Property Taxes
10%
$187
Home Insurance
7%
$127
HOA
1%
$17
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0