Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $123k initial cash invested.
-10.92%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$2,589
Rent
-$1,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $3,708 expenses = $1,119 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,920
Closing costs
1%
$4,996
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$3,708
Mortgage P&I
98%
$2,541
Property Taxes
4%
$101
Home Insurance
7%
$184
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285