Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.98% first-year return on $160k initial cash invested.
-15.98%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$3,766
Rent
-$2,136
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%
$7,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,766
Total Expenses
$5,902
Mortgage P&I
98%
$3,694
Property Taxes
25%
$958
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0