Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2% first-year return on $123k initial cash invested.
-2%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$4,182
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,182 income − $4,387 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,880
Closing costs
1%
$4,994
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,182
Total Expenses
$4,387
Mortgage P&I
59%
$2,486
Property Taxes
7%
$305
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460