Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.24% first-year return on $160k initial cash invested.
-15.24%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$4,453
Rent
-$2,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,453 income − $6,479 expenses = $2,026 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,453
Total Expenses
$6,479
Mortgage P&I
88%
$3,901
Property Taxes
24%
$1,048
Home Insurance
6%
$276
HOA
2%
$96
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0