Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.46% first-year return on $123k initial cash invested.
-16.46%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$1,701
Rent
-$1,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,701 income − $3,388 expenses = $1,687 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,701
Total Expenses
$3,388
Mortgage P&I
148%
$2,517
Property Taxes
7%
$118
Home Insurance
10%
$175
HOA
0%
$0
Property Management
12%
$204
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$187