Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.56% first-year return on $123k initial cash invested.
-13.56%
Cash On Cash
3.41%
Cap Rate
0.53
DSCR
$3,393
Rent
-$1,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $4,783 expenses = $1,390 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,393
Total Expenses
$4,783
Mortgage P&I
79%
$2,676
Property Taxes
23%
$778
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373