Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $76,881 initial cash invested.
-14.8%
Cash On Cash
3.76%
Cap Rate
0.57
DSCR
$1,925
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,925 income − $2,873 expenses = $948 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,881
Downpayment
20%
$73,220
Closing costs
1%
$3,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,925
Total Expenses
$2,873
Mortgage P&I
104%
$1,998
Property Taxes
13%
$246
Home Insurance
7%
$129
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0