Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $123k initial cash invested.
-6.19%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$3,386
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $4,020 expenses = $634 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%
$99,990
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$4,020
Mortgage P&I
74%
$2,505
Property Taxes
6%
$190
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372