Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.56% first-year return on $525k initial cash invested.
-22.56%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$5,461
Rent
-$9,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,461 income − $15,330 expenses = $9,869 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
$5,461
Total Expenses
$15,330
Mortgage P&I
232%
$12,672
Property Taxes
3%
$140
Home Insurance
16%
$875
HOA
4%
$223
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0