Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.5% first-year return on $525k initial cash invested.
-27.5%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$2,484
Rent
-$12,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $14,515 expenses = $12,031 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
$2,484
Total Expenses
$14,515
Mortgage P&I
508%
$12,612
Property Taxes
15%
$383
Home Insurance
35%
$875
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0