Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.73% first-year return on $525k initial cash invested.
-23.73%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$7,576
Rent
-$10,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,576 income − $17,948 expenses = $10,372 out of pocket
Investment Breakdown
|
Purchase Price
$2498k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,576
Total Expenses
$17,948
Mortgage P&I
166%
$12,542
Property Taxes
34%
$2,561
Home Insurance
12%
$874
HOA
0%
$0
Property Management
10%
$758
CapEx
5%
$379
Vacancy
6%
$455
Maintenance
5%
$379
Other
0%
$0