Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.43% first-year return on $525k initial cash invested.
-23.43%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$4,706
Rent
-$10,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,706 income − $14,951 expenses = $10,245 out of pocket
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$500k
Closing costs
1%
$24,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,706
Total Expenses
$14,951
Mortgage P&I
264%
$12,418
Property Taxes
8%
$385
Home Insurance
19%
$875
HOA
1%
$50
Property Management
10%
$471
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0