Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.35% first-year return on $75,579 initial cash invested.
-9.35%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$2,408
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $2,997 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,408
Total Expenses
$2,997
Mortgage P&I
75%
$1,814
Property Taxes
16%
$383
Home Insurance
6%
$150
HOA
1%
$25
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0