Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.93% first-year return on $76,881 initial cash invested.
-4.93%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$2,887
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,887 income − $3,203 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,887
Total Expenses
$3,203
Mortgage P&I
63%
$1,806
Property Taxes
18%
$516
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0