Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.88% first-year return on $75,579 initial cash invested.
-7.88%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$2,280
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,280 income − $2,776 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,280
Total Expenses
$2,776
Mortgage P&I
78%
$1,775
Property Taxes
12%
$282
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0