Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.54% first-year return on $123k initial cash invested.
-5.54%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$4,550
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $5,118 expenses = $568 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,004
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,550
Total Expenses
$5,118
Mortgage P&I
55%
$2,525
Property Taxes
19%
$872
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500