Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.75% first-year return on $160k initial cash invested.
-16.75%
Cash On Cash
3.32%
Cap Rate
0.51
DSCR
$3,825
Rent
-$2,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,825 income − $6,063 expenses = $2,238 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,825
Total Expenses
$6,063
Mortgage P&I
109%
$4,162
Property Taxes
17%
$636
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$230
Maintenance
5%
$191
Other
0%
$0