Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.6% first-year return on $78,729 initial cash invested.
-9.6%
Cash On Cash
4.7%
Cap Rate
0.74
DSCR
$2,133
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $2,763 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,133
Total Expenses
$2,763
Mortgage P&I
93%
$1,990
Property Taxes
4%
$87
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0