Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.56% first-year return on $75,579 initial cash invested.
-0.56%
Cash On Cash
6.22%
Cap Rate
1.06
DSCR
$2,900
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $2,935 expenses = $35 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
$2,900
Total Expenses
$2,935
Mortgage P&I
60%
$1,754
Property Taxes
10%
$301
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0