Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.83% first-year return on $160k initial cash invested.
-27.83%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$1,532
Rent
-$3,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,532 income − $5,243 expenses = $3,711 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,532
Total Expenses
$5,243
Mortgage P&I
255%
$3,907
Property Taxes
43%
$666
Home Insurance
18%
$271
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0