Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.85% first-year return on $78,645 initial cash invested.
-17.85%
Cash On Cash
3.08%
Cap Rate
0.47
DSCR
$2,002
Rent
-$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $3,172 expenses = $1,170 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,645
Downpayment
20%
$74,900
Closing costs
1%
$3,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,002
Total Expenses
$3,172
Mortgage P&I
101%
$2,031
Property Taxes
17%
$350
Home Insurance
7%
$131
HOA
7%
$140
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0