Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.3% first-year return on $78,750 initial cash invested.
-4.3%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$2,684
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $2,966 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,684
Total Expenses
$2,966
Mortgage P&I
71%
$1,898
Property Taxes
9%
$240
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0