Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.89% first-year return on $75,516 initial cash invested.
-12.89%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$1,988
Rent
-$811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $2,799 expenses = $811 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,516
Downpayment
20%
$71,920
Closing costs
1%
$3,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,988
Total Expenses
$2,799
Mortgage P&I
91%
$1,812
Property Taxes
17%
$342
Home Insurance
6%
$129
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0