Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.6% first-year return on $525k initial cash invested.
-18.6%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$7,144
Rent
-$8,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,144 income − $15,281 expenses = $8,137 out of pocket
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
$7,144
Total Expenses
$15,281
Mortgage P&I
174%
$12,433
Property Taxes
2%
$116
Home Insurance
12%
$875
HOA
0%
$0
Property Management
10%
$714
CapEx
5%
$357
Vacancy
6%
$429
Maintenance
5%
$357
Other
0%
$0