Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.84% first-year return on $78,750 initial cash invested.
-3.84%
Cash On Cash
5.42%
Cap Rate
0.93
DSCR
$2,568
Rent
-$252
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
$2,568
Total Expenses
$2,820
Mortgage P&I
71%
$1,818
Property Taxes
8%
$204
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0