Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.81% first-year return on $76,944 initial cash invested.
-3.81%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$2,426
Rent
-$244
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,944
Downpayment
20%
$73,280
Closing costs
1%
$3,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,426
Total Expenses
$2,670
Mortgage P&I
75%
$1,808
Property Taxes
4%
$100
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0