Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.82% first-year return on $160k initial cash invested.
-10.82%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$4,227
Rent
-$1,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,227
Total Expenses
$5,671
Mortgage P&I
89%
$3,742
Property Taxes
13%
$557
Home Insurance
6%
$273
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$211
Vacancy
6%
$254
Maintenance
5%
$211
Other
0%
$0