Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.44% first-year return on $300k initial cash invested.
-21.44%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$5,438
Rent
-$5,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,438 income − $10,792 expenses = $5,354 out of pocket
Investment Breakdown
|
Purchase Price
$1427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$285k
Closing costs
1%
$14,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,438
Total Expenses
$10,792
Mortgage P&I
132%
$7,198
Property Taxes
30%
$1,622
Home Insurance
10%
$558
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0