Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.05% first-year return on $75,600 initial cash invested.
-16.05%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$2,319
Rent
-$1,011
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
$75,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,319
Total Expenses
$3,330
Mortgage P&I
76%
$1,762
Property Taxes
25%
$589
Home Insurance
5%
$126
HOA
11%
$250
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0