Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.52% first-year return on $75,516 initial cash invested.
-9.52%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$2,096
Rent
-$599
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
$75,516
Downpayment
20%
$71,920
Closing costs
1%
$3,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,096
Total Expenses
$2,695
Mortgage P&I
84%
$1,752
Property Taxes
14%
$290
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0