Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.27% first-year return on $75,600 initial cash invested.
-1.27%
Cash On Cash
6.08%
Cap Rate
1.03
DSCR
$2,682
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $2,762 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,682
Total Expenses
$2,762
Mortgage P&I
66%
$1,770
Property Taxes
6%
$169
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0