Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.55% first-year return on $75,642 initial cash invested.
-8.55%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$2,396
Rent
-$539
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,642
Downpayment
20%
$72,040
Closing costs
1%
$3,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,396
Total Expenses
$2,935
Mortgage P&I
73%
$1,757
Property Taxes
18%
$423
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0