Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.52% first-year return on $300k initial cash invested.
-17.52%
Cash On Cash
2.82%
Cap Rate
0.45
DSCR
$6,594
Rent
-$4,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,594 income − $10,976 expenses = $4,382 out of pocket
Investment Breakdown
|
Purchase Price
$1430k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$286k
Closing costs
1%
$14,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,594
Total Expenses
$10,976
Mortgage P&I
112%
$7,412
Property Taxes
20%
$1,328
Home Insurance
8%
$521
HOA
0%
$0
Property Management
10%
$659
CapEx
5%
$330
Vacancy
6%
$396
Maintenance
5%
$330
Other
0%
$0