Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.76% first-year return on $78,729 initial cash invested.
-8.76%
Cash On Cash
4.74%
Cap Rate
0.76
DSCR
$2,389
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,389 income − $2,964 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,389
Total Expenses
$2,964
Mortgage P&I
81%
$1,937
Property Taxes
12%
$276
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0