Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.63% first-year return on $160k initial cash invested.
-13.63%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$3,723
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,723 income − $5,540 expenses = $1,817 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,723
Total Expenses
$5,540
Mortgage P&I
101%
$3,773
Property Taxes
13%
$485
Home Insurance
7%
$265
HOA
1%
$50
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0