Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.29% first-year return on $78,813 initial cash invested.
-10.29%
Cash On Cash
4.37%
Cap Rate
0.71
DSCR
$2,336
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $3,012 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,813
Downpayment
20%
$75,060
Closing costs
1%
$3,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,336
Total Expenses
$3,012
Mortgage P&I
82%
$1,927
Property Taxes
13%
$309
Home Insurance
6%
$130
HOA
2%
$38
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0