Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.82% first-year return on $160k initial cash invested.
-23.82%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$2,335
Rent
-$3,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,335 income − $5,503 expenses = $3,168 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,335
Total Expenses
$5,503
Mortgage P&I
168%
$3,920
Property Taxes
30%
$709
Home Insurance
11%
$266
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0