Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.27% first-year return on $123k initial cash invested.
-18.27%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$1,946
Rent
-$1,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,946 income − $3,815 expenses = $1,869 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,946
Total Expenses
$3,815
Mortgage P&I
129%
$2,511
Property Taxes
24%
$467
Home Insurance
9%
$175
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214