Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.23% first-year return on $78,750 initial cash invested.
-22.23%
Cash On Cash
2.26%
Cap Rate
0.34
DSCR
$1,460
Rent
-$1,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,460 income − $2,919 expenses = $1,459 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,460
Total Expenses
$2,919
Mortgage P&I
143%
$2,091
Property Taxes
22%
$317
Home Insurance
9%
$131
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0