Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.25% first-year return on $123k initial cash invested.
-4.25%
Cash On Cash
5.99%
Cap Rate
0.91
DSCR
$4,494
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $4,930 expenses = $436 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,494
Total Expenses
$4,930
Mortgage P&I
61%
$2,752
Property Taxes
11%
$475
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494