Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.6% first-year return on $123k initial cash invested.
-6.6%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$3,774
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $4,448 expenses = $674 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,540
Closing costs
1%
$4,977
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,774
Total Expenses
$4,448
Mortgage P&I
66%
$2,509
Property Taxes
13%
$474
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415