Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.28% first-year return on $160k initial cash invested.
-10.28%
Cash On Cash
3.94%
Cap Rate
0.69
DSCR
$4,469
Rent
-$1,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,469
Total Expenses
$5,837
Mortgage P&I
82%
$3,643
Property Taxes
16%
$729
Home Insurance
6%
$273
HOA
1%
$31
Property Management
10%
$447
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0