Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.7% first-year return on $78,750 initial cash invested.
-8.7%
Cash On Cash
4.29%
Cap Rate
0.74
DSCR
$1,964
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,964
Total Expenses
$2,535
Mortgage P&I
92%
$1,815
Property Taxes
4%
$79
Home Insurance
7%
$131
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0