Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.8% first-year return on $160k initial cash invested.
-17.8%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$3,327
Rent
-$2,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $5,698 expenses = $2,371 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,610
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,327
Total Expenses
$5,698
Mortgage P&I
115%
$3,810
Property Taxes
19%
$640
Home Insurance
8%
$270
HOA
3%
$113
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0