Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.39% first-year return on $160k initial cash invested.
-15.39%
Cash On Cash
2.94%
Cap Rate
0.51
DSCR
$4,758
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,758 income − $6,811 expenses = $2,053 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,758
Total Expenses
$6,811
Mortgage P&I
77%
$3,683
Property Taxes
17%
$798
Home Insurance
6%
$280
HOA
17%
$813
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0