Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.06% first-year return on $76,923 initial cash invested.
-12.06%
Cash On Cash
3.65%
Cap Rate
0.62
DSCR
$1,774
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $2,547 expenses = $773 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,774
Total Expenses
$2,547
Mortgage P&I
101%
$1,799
Property Taxes
9%
$159
Home Insurance
7%
$128
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0