Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.52% first-year return on $78,708 initial cash invested.
-18.52%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$1,674
Rent
-$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $2,889 expenses = $1,215 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,674
Total Expenses
$2,889
Mortgage P&I
114%
$1,907
Property Taxes
15%
$248
Home Insurance
8%
$133
HOA
10%
$166
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0