Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.67% first-year return on $300k initial cash invested.
-21.67%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$3,814
Rent
-$5,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $9,233 expenses = $5,419 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$286k
Closing costs
1%
$14,292
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,814
Total Expenses
$9,233
Mortgage P&I
190%
$7,240
Property Taxes
12%
$476
Home Insurance
14%
$525
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0