Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.52% first-year return on $76,797 initial cash invested.
-8.52%
Cash On Cash
4.4%
Cap Rate
0.76
DSCR
$2,231
Rent
-$545
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,797
Downpayment
20%
$73,140
Closing costs
1%
$3,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,231
Total Expenses
$2,776
Mortgage P&I
79%
$1,773
Property Taxes
10%
$215
Home Insurance
6%
$131
HOA
3%
$76
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0