Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.31% first-year return on $123k initial cash invested.
-7.31%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$3,207
Rent
-$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,207 income − $3,956 expenses = $749 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%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,207
Total Expenses
$3,956
Mortgage P&I
78%
$2,492
Property Taxes
6%
$199
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353