Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.04% first-year return on $160k initial cash invested.
-19.04%
Cash On Cash
2.85%
Cap Rate
0.44
DSCR
$3,783
Rent
-$2,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,783 income − $6,314 expenses = $2,531 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,783
Total Expenses
$6,314
Mortgage P&I
110%
$4,146
Property Taxes
24%
$923
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0