Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.94% first-year return on $160k initial cash invested.
-13.94%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$3,886
Rent
-$1,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $5,743 expenses = $1,857 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,613
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,886
Total Expenses
$5,743
Mortgage P&I
96%
$3,735
Property Taxes
14%
$525
Home Insurance
7%
$268
HOA
5%
$205
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0