Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.9% first-year return on $525k initial cash invested.
-20.9%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$7,929
Rent
-$9,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,929 income − $17,072 expenses = $9,143 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$500k
Closing costs
1%
$25,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,929
Total Expenses
$17,072
Mortgage P&I
160%
$12,658
Property Taxes
13%
$1,014
Home Insurance
11%
$875
HOA
6%
$464
Property Management
10%
$793
CapEx
5%
$396
Vacancy
6%
$476
Maintenance
5%
$396
Other
0%
$0