Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.01% first-year return on $75,537 initial cash invested.
-13.01%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$1,636
Rent
-$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,636 income − $2,455 expenses = $819 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,537
Downpayment
20%
$71,940
Closing costs
1%
$3,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,636
Total Expenses
$2,455
Mortgage P&I
112%
$1,833
Property Taxes
4%
$66
Home Insurance
8%
$130
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0