Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.68% first-year return on $300k initial cash invested.
-27.68%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,625
Rent
-$6,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $9,552 expenses = $6,927 out of pocket
Investment Breakdown
|
Purchase Price
$1430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$286k
Closing costs
1%
$14,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,625
Total Expenses
$9,552
Mortgage P&I
275%
$7,227
Property Taxes
40%
$1,049
Home Insurance
20%
$525
HOA
3%
$69
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0