Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.22% first-year return on $300k initial cash invested.
-25.22%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$4,350
Rent
-$6,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,350 income − $10,650 expenses = $6,300 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%
$14,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,350
Total Expenses
$10,650
Mortgage P&I
167%
$7,262
Property Taxes
40%
$1,748
Home Insurance
12%
$508
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0