Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.69% first-year return on $78,834 initial cash invested.
-8.69%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$2,298
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $2,869 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,298
Total Expenses
$2,869
Mortgage P&I
82%
$1,891
Property Taxes
10%
$237
Home Insurance
6%
$133
HOA
0%
$10
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0