Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.48% first-year return on $300k initial cash invested.
-21.48%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$5,541
Rent
-$5,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,541 income − $10,909 expenses = $5,368 out of pocket
Investment Breakdown
|
Purchase Price
$1428k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$286k
Closing costs
1%
$14,281
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,541
Total Expenses
$10,909
Mortgage P&I
130%
$7,193
Property Taxes
29%
$1,609
Home Insurance
10%
$578
HOA
2%
$89
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0