Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.91% first-year return on $160k initial cash invested.
-15.91%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$3,974
Rent
-$2,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,974 income − $6,100 expenses = $2,126 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,974
Total Expenses
$6,100
Mortgage P&I
95%
$3,794
Property Taxes
23%
$915
Home Insurance
7%
$280
HOA
2%
$78
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0