Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.91% first-year return on $78,750 initial cash invested.
-18.91%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$2,141
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $3,382 expenses = $1,241 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,141
Total Expenses
$3,382
Mortgage P&I
87%
$1,871
Property Taxes
38%
$824
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0