Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.2% first-year return on $160k initial cash invested.
-9.2%
Cash On Cash
4.25%
Cap Rate
0.73
DSCR
$4,292
Rent
-$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,292
Total Expenses
$5,521
Mortgage P&I
87%
$3,717
Property Taxes
9%
$407
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0