Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.03% first-year return on $75,598 initial cash invested.
-3.03%
Cash On Cash
5.84%
Cap Rate
0.97
DSCR
$2,696
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $2,887 expenses = $191 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,598
Downpayment
20%
$71,998
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,696
Total Expenses
$2,887
Mortgage P&I
67%
$1,807
Property Taxes
9%
$252
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0