Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.5% first-year return on $160k initial cash invested.
-12.5%
Cash On Cash
4.02%
Cap Rate
0.64
DSCR
$4,665
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,665 income − $6,329 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,665
Total Expenses
$6,329
Mortgage P&I
85%
$3,980
Property Taxes
19%
$903
Home Insurance
5%
$234
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0