Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.51% first-year return on $78,750 initial cash invested.
-1.51%
Cash On Cash
6.03%
Cap Rate
1.02
DSCR
$2,571
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,571
Total Expenses
$2,670
Mortgage P&I
72%
$1,854
Property Taxes
1%
$16
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0