Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.8% first-year return on $76,860 initial cash invested.
-9.8%
Cash On Cash
4.71%
Cap Rate
0.74
DSCR
$2,388
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $3,016 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,860
Downpayment
20%
$73,200
Closing costs
1%
$3,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,388
Total Expenses
$3,016
Mortgage P&I
82%
$1,947
Property Taxes
11%
$268
Home Insurance
5%
$131
HOA
2%
$50
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0