Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.57% first-year return on $75,600 initial cash invested.
-8.57%
Cash On Cash
4.29%
Cap Rate
0.75
DSCR
$2,027
Rent
-$540
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
6.0%
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
$2,027
Total Expenses
$2,567
Mortgage P&I
85%
$1,727
Property Taxes
9%
$187
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0