Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $123k initial cash invested.
-6.56%
Cash On Cash
5.19%
Cap Rate
0.81
DSCR
$4,040
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,040 income − $4,712 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,940
Closing costs
1%
$4,997
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,040
Total Expenses
$4,712
Mortgage P&I
66%
$2,670
Property Taxes
12%
$493
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444