Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.06% first-year return on $160k initial cash invested.
-21.06%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$2,734
Rent
-$2,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,734
Total Expenses
$5,547
Mortgage P&I
137%
$3,744
Property Taxes
30%
$812
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0