Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.01% first-year return on $300k initial cash invested.
-26.01%
Cash On Cash
1.27%
Cap Rate
0.19
DSCR
$3,162
Rent
-$6,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $9,654 expenses = $6,492 out of pocket
Investment Breakdown
|
Purchase Price
$1426k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$285k
Closing costs
1%
$14,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,162
Total Expenses
$9,654
Mortgage P&I
248%
$7,846
Property Taxes
15%
$463
Home Insurance
17%
$523
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0