Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.58% first-year return on $123k initial cash invested.
-11.58%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$2,792
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $3,978 expenses = $1,186 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%
$99,955
Closing costs
1%
$4,998
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$3,978
Mortgage P&I
91%
$2,530
Property Taxes
12%
$323
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307