Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $123k initial cash invested.
-6.33%
Cash On Cash
4.76%
Cap Rate
0.81
DSCR
$4,863
Rent
-$649
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
$4,863
Total Expenses
$5,512
Mortgage P&I
50%
$2,435
Property Taxes
24%
$1,163
Home Insurance
4%
$184
HOA
2%
$75
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535