Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.6% first-year return on $76,923 initial cash invested.
-3.6%
Cash On Cash
5.64%
Cap Rate
0.95
DSCR
$2,625
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,923
Downpayment
20%
$73,260
Closing costs
1%
$3,663
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,625
Total Expenses
$2,856
Mortgage P&I
69%
$1,822
Property Taxes
8%
$222
Home Insurance
5%
$130
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0