Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.47% first-year return on $123k initial cash invested.
-1.47%
Cash On Cash
6.18%
Cap Rate
1.02
DSCR
$4,898
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,898 income − $5,049 expenses = $151 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%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,898
Total Expenses
$5,049
Mortgage P&I
52%
$2,528
Property Taxes
14%
$680
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539