Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.26% first-year return on $160k initial cash invested.
-15.26%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$4,406
Rent
-$2,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,406 income − $6,439 expenses = $2,033 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,613
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,406
Total Expenses
$6,439
Mortgage P&I
88%
$3,867
Property Taxes
27%
$1,182
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0