Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.02% first-year return on $525k initial cash invested.
-21.02%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$6,419
Rent
-$9,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,419 income − $15,606 expenses = $9,187 out of pocket
Investment Breakdown
|
Purchase Price
$2498k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,419
Total Expenses
$15,606
Mortgage P&I
199%
$12,747
Property Taxes
5%
$316
Home Insurance
14%
$874
HOA
0%
$0
Property Management
10%
$642
CapEx
5%
$321
Vacancy
6%
$385
Maintenance
5%
$321
Other
0%
$0