Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.86% first-year return on $78,666 initial cash invested.
-14.86%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$2,498
Rent
-$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $3,472 expenses = $974 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,498
Total Expenses
$3,472
Mortgage P&I
75%
$1,873
Property Taxes
32%
$810
Home Insurance
5%
$133
HOA
0%
$6
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0