Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $123k initial cash invested.
-3.46%
Cash On Cash
5.46%
Cap Rate
0.93
DSCR
$4,540
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,004
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,540
Total Expenses
$4,895
Mortgage P&I
54%
$2,448
Property Taxes
12%
$562
Home Insurance
4%
$175
HOA
4%
$166
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499