Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.75% first-year return on $78,687 initial cash invested.
-10.75%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$2,674
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $3,379 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,674
Total Expenses
$3,379
Mortgage P&I
71%
$1,903
Property Taxes
24%
$650
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0