Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.24% first-year return on $75,600 initial cash invested.
-10.24%
Cash On Cash
4.58%
Cap Rate
0.72
DSCR
$2,345
Rent
-$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,345 income − $2,990 expenses = $645 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,345
Total Expenses
$2,990
Mortgage P&I
81%
$1,902
Property Taxes
13%
$311
Home Insurance
6%
$131
HOA
2%
$37
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0