Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.85% first-year return on $78,645 initial cash invested.
-15.85%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$1,536
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,536 income − $2,575 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,645
Downpayment
20%
$74,900
Closing costs
1%
$3,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,536
Total Expenses
$2,575
Mortgage P&I
121%
$1,855
Property Taxes
12%
$191
Home Insurance
8%
$129
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0