Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.29% first-year return on $76,818 initial cash invested.
-11.29%
Cash On Cash
4.05%
Cap Rate
0.66
DSCR
$1,950
Rent
-$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $2,673 expenses = $723 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,950
Total Expenses
$2,673
Mortgage P&I
95%
$1,860
Property Taxes
9%
$172
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0