Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.01% first-year return on $123k initial cash invested.
-8.01%
Cash On Cash
4.62%
Cap Rate
0.74
DSCR
$3,675
Rent
-$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $4,494 expenses = $819 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,780
Closing costs
1%
$4,989
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,675
Total Expenses
$4,494
Mortgage P&I
71%
$2,591
Property Taxes
13%
$468
Home Insurance
5%
$175
HOA
0%
$11
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404