Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.26% first-year return on $123k initial cash invested.
-11.26%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$2,666
Rent
-$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $3,820 expenses = $1,154 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,666
Total Expenses
$3,820
Mortgage P&I
96%
$2,551
Property Taxes
7%
$187
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293