Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.45% first-year return on $525k initial cash invested.
-18.45%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$7,840
Rent
-$8,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$500k
Closing costs
1%
$24,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,840
Total Expenses
$15,908
Mortgage P&I
159%
$12,459
Property Taxes
7%
$536
Home Insurance
11%
$875
HOA
0%
$0
Property Management
10%
$784
CapEx
5%
$392
Vacancy
6%
$470
Maintenance
5%
$392
Other
0%
$0