Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.53% first-year return on $78,750 initial cash invested.
-10.53%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$2,169
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $2,860 expenses = $691 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,169
Total Expenses
$2,860
Mortgage P&I
88%
$1,898
Property Taxes
12%
$268
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0