Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $525k initial cash invested.
-19.42%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$7,296
Rent
-$8,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,296 income − $15,791 expenses = $8,495 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
$7,296
Total Expenses
$15,791
Mortgage P&I
169%
$12,326
Property Taxes
9%
$692
Home Insurance
12%
$875
HOA
0%
$0
Property Management
10%
$730
CapEx
5%
$365
Vacancy
6%
$438
Maintenance
5%
$365
Other
0%
$0