Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.66% first-year return on $160k initial cash invested.
-13.66%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$4,533
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,533 income − $6,359 expenses = $1,826 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,533
Total Expenses
$6,359
Mortgage P&I
84%
$3,800
Property Taxes
25%
$1,114
Home Insurance
6%
$266
HOA
0%
$0
Property Management
10%
$453
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0