Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.72% first-year return on $78,750 initial cash invested.
-17.72%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$2,155
Rent
-$1,163
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
6.4%
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
$2,155
Total Expenses
$3,318
Mortgage P&I
87%
$1,875
Property Taxes
30%
$651
Home Insurance
6%
$131
HOA
5%
$100
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0