Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.25% first-year return on $75,598 initial cash invested.
-4.25%
Cash On Cash
5.8%
Cap Rate
0.92
DSCR
$2,461
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,461 income − $2,729 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,598
Downpayment
20%
$71,998
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,461
Total Expenses
$2,729
Mortgage P&I
77%
$1,886
Property Taxes
0%
$8
Home Insurance
5%
$126
HOA
3%
$69
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0