Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.43% first-year return on $300k initial cash invested.
-23.43%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$4,551
Rent
-$5,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,551 income − $10,410 expenses = $5,859 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$286k
Closing costs
1%
$14,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,551
Total Expenses
$10,410
Mortgage P&I
157%
$7,167
Property Taxes
28%
$1,262
Home Insurance
11%
$500
HOA
7%
$297
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0