Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.5% first-year return on $123k initial cash invested.
-3.5%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$4,478
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $4,836 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,840
Closing costs
1%
$4,992
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$4,836
Mortgage P&I
56%
$2,488
Property Taxes
8%
$347
Home Insurance
4%
$175
HOA
7%
$304
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493