Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.45% first-year return on $300k initial cash invested.
-23.45%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$4,544
Rent
-$5,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $10,406 expenses = $5,862 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$286k
Closing costs
1%
$14,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,544
Total Expenses
$10,406
Mortgage P&I
160%
$7,291
Property Taxes
31%
$1,426
Home Insurance
11%
$508
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0