Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.42% first-year return on $123k initial cash invested.
-5.42%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$3,538
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,538 income − $4,094 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,996
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,538
Total Expenses
$4,094
Mortgage P&I
71%
$2,527
Property Taxes
5%
$188
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389