Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.52% first-year return on $76,797 initial cash invested.
-9.52%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$2,082
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $2,691 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,797
Downpayment
20%
$73,140
Closing costs
1%
$3,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,082
Total Expenses
$2,691
Mortgage P&I
88%
$1,840
Property Taxes
8%
$160
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0