Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.62% first-year return on $160k initial cash invested.
-19.62%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$2,866
Rent
-$2,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $5,488 expenses = $2,622 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,866
Total Expenses
$5,488
Mortgage P&I
135%
$3,871
Property Taxes
21%
$601
Home Insurance
9%
$271
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0