Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.86% first-year return on $160k initial cash invested.
-11.86%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$3,916
Rent
-$1,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $5,497 expenses = $1,581 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,916
Total Expenses
$5,497
Mortgage P&I
98%
$3,826
Property Taxes
9%
$354
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0