Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.45% first-year return on $530k initial cash invested.
-31.45%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$6,140
Rent
-$13,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,140 income − $20,035 expenses = $13,895 out of pocket
Investment Breakdown
|
Purchase Price
$2525k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$530k
Downpayment
20%
$505k
Closing costs
1%
$25,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,140
Total Expenses
$20,035
Mortgage P&I
231%
$14,164
Property Taxes
50%
$3,094
Home Insurance
19%
$1,181
HOA
0%
$0
Property Management
10%
$614
CapEx
5%
$307
Vacancy
6%
$368
Maintenance
5%
$307
Other
0%
$0