Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.78% first-year return on $75,495 initial cash invested.
-0.78%
Cash On Cash
6.32%
Cap Rate
1.05
DSCR
$2,718
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $2,767 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,495
Downpayment
20%
$71,900
Closing costs
1%
$3,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,718
Total Expenses
$2,767
Mortgage P&I
66%
$1,806
Property Taxes
5%
$128
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0