Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.79% first-year return on $123k initial cash invested.
-20.79%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$2,254
Rent
-$2,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $4,385 expenses = $2,131 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,254
Total Expenses
$4,385
Mortgage P&I
110%
$2,475
Property Taxes
43%
$969
Home Insurance
8%
$175
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248