Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.92% first-year return on $76,881 initial cash invested.
-3.92%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$2,863
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,881
Downpayment
20%
$73,220
Closing costs
1%
$3,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,863
Total Expenses
$3,114
Mortgage P&I
64%
$1,825
Property Taxes
12%
$355
Home Insurance
5%
$131
HOA
2%
$59
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0