Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.95% first-year return on $160k initial cash invested.
-15.95%
Cash On Cash
3.15%
Cap Rate
0.51
DSCR
$4,346
Rent
-$2,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,346 income − $6,474 expenses = $2,128 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%
$7,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,346
Total Expenses
$6,474
Mortgage P&I
90%
$3,909
Property Taxes
27%
$1,165
Home Insurance
6%
$270
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0