Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.52% first-year return on $300k initial cash invested.
-23.52%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$4,474
Rent
-$5,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1426k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$285k
Closing costs
1%
$14,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,474
Total Expenses
$10,345
Mortgage P&I
158%
$7,072
Property Taxes
29%
$1,309
Home Insurance
11%
$508
HOA
7%
$293
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0