Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.51% first-year return on $123k initial cash invested.
-14.51%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$2,788
Rent
-$1,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $4,275 expenses = $1,487 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,788
Total Expenses
$4,275
Mortgage P&I
88%
$2,453
Property Taxes
25%
$697
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307