Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.39% first-year return on $78,750 initial cash invested.
-9.39%
Cash On Cash
4.79%
Cap Rate
0.75
DSCR
$2,340
Rent
-$616
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
7.0%
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
$2,340
Total Expenses
$2,956
Mortgage P&I
85%
$1,996
Property Taxes
7%
$166
Home Insurance
6%
$131
HOA
2%
$55
PManagement
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0