Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.64% first-year return on $78,729 initial cash invested.
-7.64%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$2,138
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $2,639 expenses = $501 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,138
Total Expenses
$2,639
Mortgage P&I
88%
$1,883
Property Taxes
3%
$60
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0