Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $76,818 initial cash invested.
-11.89%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$1,911
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $2,672 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,911
Total Expenses
$2,672
Mortgage P&I
95%
$1,814
Property Taxes
11%
$201
Home Insurance
7%
$129
HOA
2%
$30
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0