Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.48% first-year return on $123k initial cash invested.
-3.48%
Cash On Cash
5.55%
Cap Rate
0.92
DSCR
$3,752
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $4,109 expenses = $357 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
$3,752
Total Expenses
$4,109
Mortgage P&I
67%
$2,519
Property Taxes
4%
$139
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413