Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.39% first-year return on $160k initial cash invested.
-13.39%
Cash On Cash
3.69%
Cap Rate
0.6
DSCR
$4,213
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,213 income − $5,995 expenses = $1,782 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%
$7,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,213
Total Expenses
$5,995
Mortgage P&I
93%
$3,907
Property Taxes
17%
$730
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0