Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.08% first-year return on $75,621 initial cash invested.
-13.08%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$2,273
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $3,097 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,621
Downpayment
20%
$72,020
Closing costs
1%
$3,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,273
Total Expenses
$3,097
Mortgage P&I
80%
$1,817
Property Taxes
25%
$558
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0