Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25% first-year return on $525k initial cash invested.
-25%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$3,804
Rent
-$10,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,804 income − $14,739 expenses = $10,935 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$500k
Closing costs
1%
$24,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,804
Total Expenses
$14,739
Mortgage P&I
330%
$12,559
Property Taxes
8%
$317
Home Insurance
23%
$875
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0