Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.71% first-year return on $76,755 initial cash invested.
-6.71%
Cash On Cash
4.7%
Cap Rate
0.82
DSCR
$2,118
Rent
-$429
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,755
Downpayment
20%
$73,100
Closing costs
1%
$3,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,118
Total Expenses
$2,547
Mortgage P&I
83%
$1,755
Property Taxes
5%
$108
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0