Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.9% first-year return on $76,818 initial cash invested.
-15.9%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$1,917
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $2,935 expenses = $1,018 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,917
Total Expenses
$2,935
Mortgage P&I
98%
$1,879
Property Taxes
21%
$406
Home Insurance
7%
$130
HOA
1%
$21
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0