Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $123k initial cash invested.
-6.93%
Cash On Cash
4.4%
Cap Rate
0.76
DSCR
$3,405
Rent
-$708
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,700
Closing costs
1%
$4,985
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,405
Total Expenses
$4,113
Mortgage P&I
71%
$2,401
Property Taxes
9%
$308
Home Insurance
5%
$174
HOA
2%
$72
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375