Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.82% first-year return on $78,750 initial cash invested.
-5.82%
Cash On Cash
4.97%
Cap Rate
0.86
DSCR
$2,623
Rent
-$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,623
Total Expenses
$3,005
Mortgage P&I
69%
$1,803
Property Taxes
15%
$390
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0