Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.87% first-year return on $76,923 initial cash invested.
-0.87%
Cash On Cash
6.3%
Cap Rate
1.06
DSCR
$3,292
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $3,348 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,923
Downpayment
20%
$73,260
Closing costs
1%
$3,663
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,292
Total Expenses
$3,348
Mortgage P&I
55%
$1,815
Property Taxes
17%
$557
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0