Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.54% first-year return on $76,755 initial cash invested.
-8.54%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$2,201
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $2,747 expenses = $546 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,755
Downpayment
20%
$73,100
Closing costs
1%
$3,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,201
Total Expenses
$2,747
Mortgage P&I
81%
$1,782
Property Taxes
12%
$264
Home Insurance
6%
$129
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0