Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.91% first-year return on $75,663 initial cash invested.
-7.91%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$2,201
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $2,700 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,663
Downpayment
20%
$72,060
Closing costs
1%
$3,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,201
Total Expenses
$2,700
Mortgage P&I
82%
$1,815
Property Taxes
8%
$183
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0