Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.97% first-year return on $78,750 initial cash invested.
-21.97%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$985
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$985 income − $2,427 expenses = $1,442 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.9%
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
$985
Total Expenses
$2,427
Mortgage P&I
201%
$1,982
Property Taxes
6%
$59
Home Insurance
13%
$131
HOA
0%
$0
Property Management
10%
$98
CapEx
5%
$49
Vacancy
6%
$59
Maintenance
5%
$49
Other
0%
$0