Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.97% first-year return on $75,558 initial cash invested.
-7.97%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$2,373
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $2,875 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,558
Downpayment
20%
$71,960
Closing costs
1%
$3,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,373
Total Expenses
$2,875
Mortgage P&I
75%
$1,788
Property Taxes
14%
$341
Home Insurance
5%
$129
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0