Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.42% first-year return on $160k initial cash invested.
-16.42%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$4,327
Rent
-$2,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,327 income − $6,510 expenses = $2,183 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,327
Total Expenses
$6,510
Mortgage P&I
88%
$3,821
Property Taxes
30%
$1,302
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0