Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.37% first-year return on $78,750 initial cash invested.
-22.37%
Cash On Cash
1.96%
Cap Rate
0.3
DSCR
$1,385
Rent
-$1,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,385 income − $2,853 expenses = $1,468 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,385
Total Expenses
$2,853
Mortgage P&I
145%
$2,011
Property Taxes
25%
$352
Home Insurance
9%
$131
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0