Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.58% first-year return on $78,750 initial cash invested.
-11.58%
Cash On Cash
4.14%
Cap Rate
0.67
DSCR
$2,250
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $3,010 expenses = $760 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
$2,250
Total Expenses
$3,010
Mortgage P&I
86%
$1,942
Property Taxes
16%
$353
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0