Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.49% first-year return on $123k initial cash invested.
-7.49%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$4,488
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,488 income − $5,256 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,001
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,488
Total Expenses
$5,256
Mortgage P&I
56%
$2,506
Property Taxes
13%
$596
Home Insurance
4%
$184
HOA
10%
$442
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494