Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.75% first-year return on $123k initial cash invested.
-18.75%
Cash On Cash
1.38%
Cap Rate
0.24
DSCR
$2,070
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $3,992 expenses = $1,922 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,070
Total Expenses
$3,992
Mortgage P&I
117%
$2,413
Property Taxes
34%
$700
Home Insurance
8%
$175
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228