Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.17% first-year return on $78,729 initial cash invested.
-24.17%
Cash On Cash
2.18%
Cap Rate
0.32
DSCR
$2,162
Rent
-$1,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $3,748 expenses = $1,586 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,162
Total Expenses
$3,748
Mortgage P&I
100%
$2,160
Property Taxes
37%
$795
Home Insurance
6%
$131
HOA
5%
$100
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0