Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.19% first-year return on $78,750 initial cash invested.
-20.19%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$2,040
Rent
-$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $3,365 expenses = $1,325 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
$2,040
Total Expenses
$3,365
Mortgage P&I
96%
$1,962
Property Taxes
36%
$742
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0