Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.85% first-year return on $160k initial cash invested.
-13.85%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$4,429
Rent
-$1,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,610
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,429
Total Expenses
$6,273
Mortgage P&I
84%
$3,737
Property Taxes
19%
$834
Home Insurance
6%
$271
HOA
6%
$280
Property Management
10%
$443
CapEx
5%
$221
Vacancy
6%
$266
Maintenance
5%
$221
Other
0%
$0