Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.93% first-year return on $160k initial cash invested.
-16.93%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$3,571
Rent
-$2,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,571 income − $5,830 expenses = $2,259 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,571
Total Expenses
$5,830
Mortgage P&I
110%
$3,916
Property Taxes
20%
$718
Home Insurance
7%
$267
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0