Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.64% first-year return on $160k initial cash invested.
-22.64%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$2,325
Rent
-$3,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $5,350 expenses = $3,025 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,325
Total Expenses
$5,350
Mortgage P&I
164%
$3,811
Property Taxes
28%
$655
Home Insurance
12%
$280
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0