Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $300k initial cash invested.
-18.31%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$5,065
Rent
-$4,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1431k
Downpayment
20.0%
Interest Rate
6.0%
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
$9,649
Mortgage P&I
136%
$6,886
Property Taxes
19%
$954
Home Insurance
10%
$493
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0