Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.94% first-year return on $300k initial cash invested.
-19.94%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$5,168
Rent
-$4,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,168 income − $10,152 expenses = $4,984 out of pocket
Investment Breakdown
|
Purchase Price
$1428k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,168
Total Expenses
$10,152
Mortgage P&I
138%
$7,148
Property Taxes
22%
$1,136
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$517
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0