Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.68% first-year return on $525k initial cash invested.
-25.68%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$6,411
Rent
-$11,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,411 income − $17,642 expenses = $11,231 out of pocket
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,411
Total Expenses
$17,642
Mortgage P&I
197%
$12,642
Property Taxes
38%
$2,457
Home Insurance
14%
$875
HOA
0%
$0
Property Management
10%
$641
CapEx
5%
$321
Vacancy
6%
$385
Maintenance
5%
$321
Other
0%
$0