Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.89% first-year return on $76,797 initial cash invested.
-4.89%
Cash On Cash
5.2%
Cap Rate
0.89
DSCR
$2,241
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $2,554 expenses = $313 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,241
Total Expenses
$2,554
Mortgage P&I
80%
$1,787
Property Taxes
0%
$9
Home Insurance
6%
$130
HOA
2%
$46
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0