Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.43% first-year return on $123k initial cash invested.
-10.43%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$2,781
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,781
Total Expenses
$3,848
Mortgage P&I
87%
$2,410
Property Taxes
11%
$310
Home Insurance
6%
$175
HOA
0%
$8
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306