Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.25% first-year return on $123k initial cash invested.
-6.25%
Cash On Cash
5.57%
Cap Rate
0.83
DSCR
$4,527
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,527 income − $5,168 expenses = $641 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,527
Total Expenses
$5,168
Mortgage P&I
61%
$2,782
Property Taxes
15%
$672
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498