Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.05% first-year return on $123k initial cash invested.
-14.05%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$2,370
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $3,810 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$3,810
Mortgage P&I
106%
$2,509
Property Taxes
14%
$320
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261