Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.03% first-year return on $78,750 initial cash invested.
-0.03%
Cash On Cash
7.41%
Cap Rate
1.08
DSCR
$3,589
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,589 income − $3,591 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.7%
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
$3,589
Total Expenses
$3,591
Mortgage P&I
60%
$2,139
Property Taxes
11%
$389
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0