Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.17% first-year return on $123k initial cash invested.
-2.17%
Cash On Cash
5.95%
Cap Rate
0.97
DSCR
$3,866
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,866 income − $4,088 expenses = $222 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%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,866
Total Expenses
$4,088
Mortgage P&I
66%
$2,544
Property Taxes
1%
$54
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425