Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.64% first-year return on $78,729 initial cash invested.
-12.64%
Cash On Cash
4.3%
Cap Rate
0.65
DSCR
$2,262
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $3,091 expenses = $829 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,262
Total Expenses
$3,091
Mortgage P&I
91%
$2,060
Property Taxes
14%
$312
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0