Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.77% first-year return on $123k initial cash invested.
-6.77%
Cash On Cash
4.57%
Cap Rate
0.78
DSCR
$3,946
Rent
-$694
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%
$99,940
Closing costs
1%
$4,997
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,946
Total Expenses
$4,640
Mortgage P&I
62%
$2,441
Property Taxes
17%
$662
Home Insurance
5%
$180
HOA
0%
$15
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434