Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.52% first-year return on $123k initial cash invested.
-4.52%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$3,939
Rent
-$463
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
6.3%
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
$3,939
Total Expenses
$4,402
Mortgage P&I
63%
$2,473
Property Taxes
9%
$351
Home Insurance
4%
$175
HOA
2%
$63
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433