Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.87% first-year return on $75,600 initial cash invested.
-13.87%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$2,040
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,914 expenses = $874 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,914
Mortgage P&I
90%
$1,827
Property Taxes
14%
$282
Home Insurance
6%
$126
HOA
7%
$149
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0