Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.53% first-year return on $78,813 initial cash invested.
-9.53%
Cash On Cash
4.48%
Cap Rate
0.73
DSCR
$2,331
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,957 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,813
Downpayment
20%
$75,060
Closing costs
1%
$3,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,331
Total Expenses
$2,957
Mortgage P&I
82%
$1,911
Property Taxes
7%
$167
Home Insurance
5%
$122
HOA
6%
$150
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0