Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.56% first-year return on $78,750 initial cash invested.
-15.56%
Cash On Cash
3.28%
Cap Rate
0.52
DSCR
$1,530
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,530 income − $2,551 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,530
Total Expenses
$2,551
Mortgage P&I
129%
$1,971
Property Taxes
3%
$52
Home Insurance
9%
$131
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0