Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.03% first-year return on $160k initial cash invested.
-16.03%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$3,600
Rent
-$2,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $5,735 expenses = $2,135 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,600
Total Expenses
$5,735
Mortgage P&I
105%
$3,779
Property Taxes
21%
$752
Home Insurance
7%
$268
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0