Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.49% first-year return on $75,579 initial cash invested.
-6.49%
Cash On Cash
5.21%
Cap Rate
0.85
DSCR
$2,580
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $2,989 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$2,989
Mortgage P&I
71%
$1,844
Property Taxes
13%
$348
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0