Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.97% first-year return on $123k initial cash invested.
-16.97%
Cash On Cash
2.42%
Cap Rate
0.38
DSCR
$2,631
Rent
-$1,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $4,370 expenses = $1,739 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,631
Total Expenses
$4,370
Mortgage P&I
100%
$2,641
Property Taxes
25%
$660
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289