Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.39% first-year return on $160k initial cash invested.
-14.39%
Cash On Cash
3.46%
Cap Rate
0.56
DSCR
$4,015
Rent
-$1,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,015 income − $5,928 expenses = $1,913 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,015
Total Expenses
$5,928
Mortgage P&I
97%
$3,905
Property Taxes
18%
$712
Home Insurance
7%
$266
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0