Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.66% first-year return on $525k initial cash invested.
-26.66%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$3,729
Rent
-$11,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,729 income − $15,391 expenses = $11,662 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
$3,729
Total Expenses
$15,391
Mortgage P&I
340%
$12,694
Property Taxes
23%
$853
Home Insurance
23%
$875
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0