Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.55% first-year return on $78,750 initial cash invested.
-3.55%
Cash On Cash
5.64%
Cap Rate
0.96
DSCR
$3,137
Rent
-$233
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
6.2%
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
$3,137
Total Expenses
$3,370
Mortgage P&I
59%
$1,840
Property Taxes
19%
$581
Home Insurance
4%
$133
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0