Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.05% first-year return on $75,516 initial cash invested.
-12.05%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$2,077
Rent
-$758
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
6.3%
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
$2,077
Total Expenses
$2,835
Mortgage P&I
86%
$1,787
Property Taxes
18%
$378
Home Insurance
6%
$129
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0