Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.22% first-year return on $300k initial cash invested.
-19.22%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$5,065
Rent
-$4,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,065 income − $9,876 expenses = $4,811 out of pocket
Investment Breakdown
|
Purchase Price
$1431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$286k
Closing costs
1%
$14,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,065
Total Expenses
$9,876
Mortgage P&I
140%
$7,066
Property Taxes
9%
$472
Home Insurance
10%
$523
HOA
10%
$499
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0