Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $160k initial cash invested.
-12.29%
Cash On Cash
4.06%
Cap Rate
0.65
DSCR
$4,651
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,651 income − $6,293 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,651
Total Expenses
$6,293
Mortgage P&I
86%
$3,989
Property Taxes
13%
$584
Home Insurance
6%
$285
HOA
5%
$225
Property Management
10%
$465
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0