Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.77% first-year return on $75,579 initial cash invested.
-20.77%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$1,090
Rent
-$1,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,090 income − $2,398 expenses = $1,308 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,090
Total Expenses
$2,398
Mortgage P&I
165%
$1,795
Property Taxes
18%
$195
Home Insurance
12%
$126
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0