Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.89% first-year return on $525k initial cash invested.
-20.89%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$5,687
Rent
-$9,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2498k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$500k
Closing costs
1%
$24,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,687
Total Expenses
$14,819
Mortgage P&I
217%
$12,354
Property Taxes
2%
$113
Home Insurance
15%
$874
HOA
0%
$0
Property Management
10%
$569
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0