Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.32% first-year return on $160k initial cash invested.
-19.32%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$2,819
Rent
-$2,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,819 income − $5,399 expenses = $2,580 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,819
Total Expenses
$5,399
Mortgage P&I
134%
$3,788
Property Taxes
21%
$600
Home Insurance
10%
$278
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0