Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.04% first-year return on $123k initial cash invested.
-0.04%
Cash On Cash
6.47%
Cap Rate
1.07
DSCR
$4,296
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,296 income − $4,300 expenses = $4 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%
$99,998
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,296
Total Expenses
$4,300
Mortgage P&I
59%
$2,527
Property Taxes
1%
$55
Home Insurance
4%
$175
HOA
2%
$81
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473