This property looks like a bad Long-Term investment with a projected -15.79% first-year return on $78,729 initial cash invested.
-15.79%
Cash On Cash
3.37%
Cap Rate
0.53
DSCR
$1,775
Rent
-$1,036
Cashflow
Cash Flow
$1,775 income − $2,811 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,775
Total Expenses
$2,811
Mortgage P&I
113%
$1,999
Property Taxes
12%
$219
Home Insurance
7%
$131
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0