Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.93% first-year return on $76,755 initial cash invested.
-11.93%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$2,546
Rent
-$763
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
6.3%
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
$2,546
Total Expenses
$3,309
Mortgage P&I
71%
$1,810
Property Taxes
25%
$633
Home Insurance
5%
$131
HOA
3%
$73
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0