Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.72% first-year return on $160k initial cash invested.
-21.72%
Cash On Cash
2.03%
Cap Rate
0.32
DSCR
$3,008
Rent
-$2,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $5,907 expenses = $2,899 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,008
Total Expenses
$5,907
Mortgage P&I
134%
$4,041
Property Taxes
26%
$791
Home Insurance
9%
$280
HOA
0%
$14
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0