Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.09% first-year return on $160k initial cash invested.
-17.09%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$2,917
Rent
-$2,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,917 income − $5,190 expenses = $2,273 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,917
Total Expenses
$5,190
Mortgage P&I
130%
$3,793
Property Taxes
9%
$272
Home Insurance
9%
$266
HOA
3%
$100
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0