Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.84% first-year return on $160k initial cash invested.
-26.84%
Cash On Cash
1.29%
Cap Rate
0.19
DSCR
$2,029
Rent
-$3,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,029 income − $5,598 expenses = $3,569 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,029
Total Expenses
$5,598
Mortgage P&I
211%
$4,285
Property Taxes
26%
$520
Home Insurance
13%
$266
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0