Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.3% first-year return on $78,750 initial cash invested.
-8.3%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$2,289
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $2,834 expenses = $545 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,289
Total Expenses
$2,834
Mortgage P&I
82%
$1,877
Property Taxes
10%
$222
Home Insurance
6%
$131
HOA
0%
$10
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0