Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.58% first-year return on $525k initial cash invested.
-24.58%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$6,990
Rent
-$10,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,990 income − $17,744 expenses = $10,754 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
$6,990
Total Expenses
$17,744
Mortgage P&I
180%
$12,593
Property Taxes
35%
$2,458
Home Insurance
13%
$875
HOA
0%
$0
Property Management
10%
$699
CapEx
5%
$350
Vacancy
6%
$419
Maintenance
5%
$350
Other
0%
$0