Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.47% first-year return on $160k initial cash invested.
-14.47%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$3,471
Rent
-$1,927
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,471
Total Expenses
$5,398
Mortgage P&I
108%
$3,758
Property Taxes
13%
$464
Home Insurance
8%
$273
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0