Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.46% first-year return on $525k initial cash invested.
-21.46%
Cash On Cash
1.94%
Cap Rate
0.31
DSCR
$7,511
Rent
-$9,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,511 income − $16,900 expenses = $9,389 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$500k
Closing costs
1%
$25,001
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,511
Total Expenses
$16,900
Mortgage P&I
174%
$13,055
Property Taxes
6%
$476
Home Insurance
12%
$908
HOA
7%
$507
Property Management
10%
$751
CapEx
5%
$376
Vacancy
6%
$451
Maintenance
5%
$376
Other
0%
$0