Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.04% first-year return on $78,666 initial cash invested.
-6.04%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$2,210
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $2,606 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,666
Downpayment
20%
$74,920
Closing costs
1%
$3,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,606
Mortgage P&I
85%
$1,875
Property Taxes
1%
$24
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0