Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.16% first-year return on $300k initial cash invested.
-21.16%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$4,696
Rent
-$5,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,696 income − $9,987 expenses = $5,291 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,696
Total Expenses
$9,987
Mortgage P&I
155%
$7,258
Property Taxes
20%
$947
Home Insurance
12%
$560
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0