Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.98% first-year return on $78,687 initial cash invested.
-6.98%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$2,467
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,467 income − $2,925 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,687
Downpayment
20%
$74,940
Closing costs
1%
$3,747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,467
Total Expenses
$2,925
Mortgage P&I
75%
$1,857
Property Taxes
12%
$296
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0