Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.85% first-year return on $123k initial cash invested.
-6.85%
Cash On Cash
4.71%
Cap Rate
0.77
DSCR
$3,202
Rent
-$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $3,903 expenses = $701 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%
$99,820
Closing costs
1%
$4,991
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$3,903
Mortgage P&I
79%
$2,534
Property Taxes
3%
$97
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352