Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.99% first-year return on $75,579 initial cash invested.
-8.99%
Cash On Cash
5.18%
Cap Rate
0.78
DSCR
$2,505
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $3,071 expenses = $566 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,505
Total Expenses
$3,071
Mortgage P&I
80%
$1,995
Property Taxes
11%
$272
Home Insurance
5%
$122
HOA
1%
$32
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0