Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.4% first-year return on $123k initial cash invested.
-17.4%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$1,341
Rent
-$1,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,341
Total Expenses
$3,125
Mortgage P&I
183%
$2,451
Property Taxes
3%
$42
Home Insurance
13%
$175
HOA
0%
$0
Property Management
12%
$161
CapEx
4%
$54
Vacancy
3%
$40
Maintenance
4%
$54
Other
11%
$148