Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.08% first-year return on $525k initial cash invested.
-26.08%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$5,856
Rent
-$11,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$500k
Closing costs
1%
$24,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,856
Total Expenses
$17,262
Mortgage P&I
210%
$12,324
Property Taxes
43%
$2,540
Home Insurance
15%
$875
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$351
Maintenance
5%
$293
Other
0%
$0