Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.63% first-year return on $160k initial cash invested.
-17.63%
Cash On Cash
2.3%
Cap Rate
0.4
DSCR
$2,714
Rent
-$2,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,714
Total Expenses
$5,060
Mortgage P&I
135%
$3,665
Property Taxes
15%
$409
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0