Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.53% first-year return on $76,839 initial cash invested.
-11.53%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$1,838
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,838 income − $2,576 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,839
Downpayment
20%
$73,180
Closing costs
1%
$3,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,838
Total Expenses
$2,576
Mortgage P&I
102%
$1,866
Property Taxes
5%
$97
Home Insurance
7%
$135
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0