Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.44% first-year return on $300k initial cash invested.
-20.44%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$5,587
Rent
-$5,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,587 income − $10,696 expenses = $5,109 out of pocket
Investment Breakdown
|
Purchase Price
$1428k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$286k
Closing costs
1%
$14,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,587
Total Expenses
$10,696
Mortgage P&I
131%
$7,326
Property Taxes
25%
$1,395
Home Insurance
9%
$523
HOA
0%
$0
Property Management
10%
$559
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0