Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.93% first-year return on $78,750 initial cash invested.
-11.93%
Cash On Cash
4.12%
Cap Rate
0.66
DSCR
$2,143
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,143 income − $2,926 expenses = $783 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,143
Total Expenses
$2,926
Mortgage P&I
92%
$1,965
Property Taxes
13%
$273
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0