Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.31% first-year return on $75,579 initial cash invested.
-13.31%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$1,789
Rent
-$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,789
Total Expenses
$2,627
Mortgage P&I
98%
$1,749
Property Taxes
12%
$206
Home Insurance
7%
$131
HOA
4%
$77
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0