Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.53% first-year return on $75,579 initial cash invested.
-15.53%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$1,738
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $2,716 expenses = $978 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,738
Total Expenses
$2,716
Mortgage P&I
101%
$1,756
Property Taxes
22%
$382
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0