Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.7% first-year return on $78,750 initial cash invested.
-6.7%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$2,738
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $3,178 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,738
Total Expenses
$3,178
Mortgage P&I
68%
$1,869
Property Taxes
17%
$466
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0