Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.73% first-year return on $78,834 initial cash invested.
-7.73%
Cash On Cash
4.88%
Cap Rate
0.79
DSCR
$2,264
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $2,772 expenses = $508 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,834
Downpayment
20%
$75,080
Closing costs
1%
$3,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,264
Total Expenses
$2,772
Mortgage P&I
85%
$1,921
Property Taxes
6%
$129
Home Insurance
6%
$126
HOA
0%
$8
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0