Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.26% first-year return on $123k initial cash invested.
-9.26%
Cash On Cash
4.71%
Cap Rate
0.71
DSCR
$3,478
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,478 income − $4,427 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,478
Total Expenses
$4,427
Mortgage P&I
80%
$2,771
Property Taxes
8%
$281
Home Insurance
5%
$175
HOA
1%
$18
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383