Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.36% first-year return on $78,708 initial cash invested.
-24.36%
Cash On Cash
1.42%
Cap Rate
0.22
DSCR
$1,300
Rent
-$1,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,300 income − $2,898 expenses = $1,598 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,708
Downpayment
20%
$74,960
Closing costs
1%
$3,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$2,898
Mortgage P&I
152%
$1,978
Property Taxes
34%
$446
Home Insurance
10%
$136
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0