Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.46% first-year return on $300k initial cash invested.
-24.46%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$3,795
Rent
-$6,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $9,910 expenses = $6,115 out of pocket
Investment Breakdown
|
Purchase Price
$1428k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$286k
Closing costs
1%
$14,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,795
Total Expenses
$9,910
Mortgage P&I
193%
$7,334
Property Taxes
28%
$1,063
Home Insurance
14%
$525
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0