Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.5% first-year return on $123k initial cash invested.
-1.5%
Cash On Cash
6.47%
Cap Rate
1.01
DSCR
$4,772
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,772 income − $4,926 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,772
Total Expenses
$4,926
Mortgage P&I
56%
$2,657
Property Taxes
10%
$471
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525