Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.41% first-year return on $78,750 initial cash invested.
-8.41%
Cash On Cash
4.92%
Cap Rate
0.78
DSCR
$2,609
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,609 income − $3,161 expenses = $552 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,609
Total Expenses
$3,161
Mortgage P&I
75%
$1,958
Property Taxes
15%
$394
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0