Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.29% first-year return on $300k initial cash invested.
-20.29%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$5,252
Rent
-$5,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,252 income − $10,323 expenses = $5,071 out of pocket
Investment Breakdown
|
Purchase Price
$1428k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$286k
Closing costs
1%
$14,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,252
Total Expenses
$10,323
Mortgage P&I
139%
$7,305
Property Taxes
22%
$1,132
Home Insurance
10%
$520
HOA
0%
$0
Property Management
10%
$525
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0