Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.28% first-year return on $78,834 initial cash invested.
-7.28%
Cash On Cash
5.11%
Cap Rate
0.82
DSCR
$2,680
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $3,158 expenses = $478 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,834
Downpayment
20%
$75,080
Closing costs
1%
$3,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,680
Total Expenses
$3,158
Mortgage P&I
73%
$1,943
Property Taxes
13%
$350
Home Insurance
5%
$135
HOA
1%
$33
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0