Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.99% first-year return on $525k initial cash invested.
-21.99%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$6,903
Rent
-$9,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,903 income − $16,518 expenses = $9,615 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
$6,903
Total Expenses
$16,518
Mortgage P&I
182%
$12,569
Property Taxes
18%
$1,210
Home Insurance
13%
$875
HOA
1%
$70
Property Management
10%
$690
CapEx
5%
$345
Vacancy
6%
$414
Maintenance
5%
$345
Other
0%
$0