Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.93% first-year return on $123k initial cash invested.
-5.93%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$3,339
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,339 income − $3,947 expenses = $608 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
$3,339
Total Expenses
$3,947
Mortgage P&I
76%
$2,528
Property Taxes
3%
$108
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367