Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.67% first-year return on $76,839 initial cash invested.
-7.67%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$2,183
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,183 income − $2,674 expenses = $491 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,839
Downpayment
20%
$73,180
Closing costs
1%
$3,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,183
Total Expenses
$2,674
Mortgage P&I
85%
$1,861
Property Taxes
5%
$116
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0