Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.99% first-year return on $123k initial cash invested.
-14.99%
Cash On Cash
3.28%
Cap Rate
0.49
DSCR
$3,434
Rent
-$1,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $4,970 expenses = $1,536 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,434
Total Expenses
$4,970
Mortgage P&I
81%
$2,766
Property Taxes
25%
$858
Home Insurance
5%
$175
HOA
0%
$4
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378