Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.93% first-year return on $75,516 initial cash invested.
-8.93%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$2,689
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,689 income − $3,251 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,689
Total Expenses
$3,251
Mortgage P&I
69%
$1,844
Property Taxes
22%
$581
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0