Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.15% first-year return on $123k initial cash invested.
-3.15%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$3,628
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $3,951 expenses = $323 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%
$99,892
Closing costs
1%
$4,995
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,628
Total Expenses
$3,951
Mortgage P&I
69%
$2,501
Property Taxes
1%
$42
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399