Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.48% first-year return on $160k initial cash invested.
-21.48%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$2,444
Rent
-$2,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $5,309 expenses = $2,865 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,444
Total Expenses
$5,309
Mortgage P&I
156%
$3,812
Property Taxes
24%
$582
Home Insurance
11%
$280
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0