Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.57% first-year return on $78,792 initial cash invested.
-10.57%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$2,185
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,185 income − $2,879 expenses = $694 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,792
Downpayment
20%
$75,040
Closing costs
1%
$3,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,185
Total Expenses
$2,879
Mortgage P&I
88%
$1,922
Property Taxes
12%
$258
Home Insurance
6%
$132
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0