Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.44% first-year return on $525k initial cash invested.
-28.44%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$1,562
Rent
-$12,442
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%
$25,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,562
Total Expenses
$14,004
Mortgage P&I
796%
$12,429
Property Taxes
19%
$294
Home Insurance
56%
$875
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0