Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $160k initial cash invested.
-17.69%
Cash On Cash
3.11%
Cap Rate
0.48
DSCR
$3,796
Rent
-$2,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $6,158 expenses = $2,362 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,796
Total Expenses
$6,158
Mortgage P&I
109%
$4,149
Property Taxes
20%
$751
Home Insurance
7%
$270
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0