Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.25% first-year return on $123k initial cash invested.
-14.25%
Cash On Cash
3.13%
Cap Rate
0.49
DSCR
$2,301
Rent
-$1,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $3,762 expenses = $1,461 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,301
Total Expenses
$3,762
Mortgage P&I
116%
$2,675
Property Taxes
6%
$130
Home Insurance
8%
$175
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253