Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.38% first-year return on $78,750 initial cash invested.
-11.38%
Cash On Cash
3.7%
Cap Rate
0.65
DSCR
$2,248
Rent
-$747
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
6.0%
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
$2,248
Total Expenses
$2,995
Mortgage P&I
80%
$1,790
Property Taxes
22%
$490
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0