Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.73% first-year return on $75,600 initial cash invested.
-2.73%
Cash On Cash
5.97%
Cap Rate
0.98
DSCR
$2,681
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,681 income − $2,853 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,681
Total Expenses
$2,853
Mortgage P&I
68%
$1,828
Property Taxes
8%
$202
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0