Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6% first-year return on $160k initial cash invested.
-6%
Cash On Cash
5.1%
Cap Rate
0.86
DSCR
$5,129
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,129 income − $5,927 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,129
Total Expenses
$5,927
Mortgage P&I
74%
$3,772
Property Taxes
11%
$542
Home Insurance
5%
$280
HOA
0%
$0
Property Management
10%
$513
CapEx
5%
$256
Vacancy
6%
$308
Maintenance
5%
$256
Other
0%
$0