Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.97% first-year return on $78,666 initial cash invested.
-6.97%
Cash On Cash
5.66%
Cap Rate
0.85
DSCR
$3,019
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,019 income − $3,476 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,666
Downpayment
20%
$74,920
Closing costs
1%
$3,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,019
Total Expenses
$3,476
Mortgage P&I
69%
$2,073
Property Taxes
16%
$485
Home Insurance
4%
$133
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0