Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.22% first-year return on $78,750 initial cash invested.
-14.22%
Cash On Cash
3.5%
Cap Rate
0.56
DSCR
$1,572
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,572 income − $2,505 expenses = $933 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
$1,572
Total Expenses
$2,505
Mortgage P&I
124%
$1,948
Property Taxes
1%
$17
Home Insurance
8%
$131
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0