Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.97% first-year return on $123k initial cash invested.
-11.97%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,702
Rent
-$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $3,929 expenses = $1,227 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%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$3,929
Mortgage P&I
93%
$2,515
Property Taxes
12%
$321
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297