Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.9% first-year return on $160k initial cash invested.
-18.9%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$3,378
Rent
-$2,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $5,901 expenses = $2,523 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,378
Total Expenses
$5,901
Mortgage P&I
114%
$3,839
Property Taxes
22%
$747
Home Insurance
8%
$266
HOA
5%
$170
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0