Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.88% first-year return on $525k initial cash invested.
-19.88%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$6,340
Rent
-$8,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,340 income − $15,030 expenses = $8,690 out of pocket
Investment Breakdown
|
Purchase Price
$2498k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$500k
Closing costs
1%
$24,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,340
Total Expenses
$15,030
Mortgage P&I
196%
$12,413
Property Taxes
2%
$95
Home Insurance
14%
$874
HOA
0%
$0
Property Management
10%
$634
CapEx
5%
$317
Vacancy
6%
$380
Maintenance
5%
$317
Other
0%
$0