Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.05% first-year return on $123k initial cash invested.
-9.05%
Cash On Cash
3.94%
Cap Rate
0.67
DSCR
$2,614
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,614
Total Expenses
$3,540
Mortgage P&I
94%
$2,459
Property Taxes
1%
$16
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288