Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.28% first-year return on $160k initial cash invested.
-17.28%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$2,648
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $4,946 expenses = $2,298 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,648
Total Expenses
$4,946
Mortgage P&I
143%
$3,798
Property Taxes
7%
$194
Home Insurance
10%
$266
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0