Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.23% first-year return on $123k initial cash invested.
-2.23%
Cash On Cash
5.98%
Cap Rate
0.99
DSCR
$5,168
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,168 income − $5,397 expenses = $229 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%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,168
Total Expenses
$5,397
Mortgage P&I
49%
$2,515
Property Taxes
18%
$950
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568