Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.89% first-year return on $160k initial cash invested.
-15.89%
Cash On Cash
3.26%
Cap Rate
0.52
DSCR
$4,063
Rent
-$2,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,063 income − $6,176 expenses = $2,113 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,063
Total Expenses
$6,176
Mortgage P&I
98%
$3,972
Property Taxes
21%
$868
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0