Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -33.09% first-year return on $525k initial cash invested.
-33.09%
Cash On Cash
-0.81%
Cap Rate
-0.13
DSCR
$1,947
Rent
-$14,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $16,422 expenses = $14,475 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
$1,947
Total Expenses
$16,422
Mortgage P&I
652%
$12,694
Property Taxes
117%
$2,271
Home Insurance
45%
$875
HOA
4%
$76
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0