Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.33% first-year return on $75,600 initial cash invested.
-11.33%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$1,907
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,907 income − $2,621 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,907
Total Expenses
$2,621
Mortgage P&I
97%
$1,850
Property Taxes
8%
$150
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0