Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.05% first-year return on $75,600 initial cash invested.
-7.05%
Cash On Cash
5.08%
Cap Rate
0.83
DSCR
$2,575
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,575 income − $3,019 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,575
Total Expenses
$3,019
Mortgage P&I
71%
$1,838
Property Taxes
15%
$385
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0