Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.22% first-year return on $123k initial cash invested.
-7.22%
Cash On Cash
4.72%
Cap Rate
0.76
DSCR
$3,082
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,082 income − $3,821 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,082
Total Expenses
$3,821
Mortgage P&I
84%
$2,579
Property Taxes
1%
$20
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339