Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.02% first-year return on $78,750 initial cash invested.
-9.02%
Cash On Cash
4.68%
Cap Rate
0.76
DSCR
$2,350
Rent
-$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $2,942 expenses = $592 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,350
Total Expenses
$2,942
Mortgage P&I
82%
$1,938
Property Taxes
11%
$261
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0