Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.78% first-year return on $525k initial cash invested.
-22.78%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$5,607
Rent
-$9,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,607 income − $15,574 expenses = $9,967 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,607
Total Expenses
$15,574
Mortgage P&I
221%
$12,385
Property Taxes
15%
$857
Home Insurance
16%
$875
HOA
0%
$0
Property Management
10%
$561
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0