Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $123k initial cash invested.
-8.03%
Cash On Cash
4.69%
Cap Rate
0.74
DSCR
$3,738
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,738 income − $4,561 expenses = $823 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,738
Total Expenses
$4,561
Mortgage P&I
70%
$2,626
Property Taxes
13%
$488
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411