Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.08% first-year return on $76,818 initial cash invested.
-7.08%
Cash On Cash
5.2%
Cap Rate
0.82
DSCR
$2,258
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $2,711 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,818
Downpayment
20%
$73,160
Closing costs
1%
$3,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,258
Total Expenses
$2,711
Mortgage P&I
85%
$1,926
Property Taxes
3%
$65
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0