Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.99% first-year return on $78,834 initial cash invested.
-9.99%
Cash On Cash
4.9%
Cap Rate
0.74
DSCR
$2,576
Rent
-$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $3,232 expenses = $656 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,834
Downpayment
20%
$75,080
Closing costs
1%
$3,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,576
Total Expenses
$3,232
Mortgage P&I
80%
$2,061
Property Taxes
14%
$369
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0