Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.31% first-year return on $78,750 initial cash invested.
-6.31%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$2,180
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $2,594 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,180
Total Expenses
$2,594
Mortgage P&I
86%
$1,865
Property Taxes
1%
$31
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0