Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.18% first-year return on $76,944 initial cash invested.
-14.18%
Cash On Cash
3.55%
Cap Rate
0.57
DSCR
$1,836
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $2,745 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,944
Downpayment
20%
$73,280
Closing costs
1%
$3,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,836
Total Expenses
$2,745
Mortgage P&I
104%
$1,901
Property Taxes
13%
$235
Home Insurance
7%
$131
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0