Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.34% first-year return on $123k initial cash invested.
-7.34%
Cash On Cash
4.76%
Cap Rate
0.77
DSCR
$4,023
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $4,774 expenses = $751 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
$4,023
Total Expenses
$4,774
Mortgage P&I
64%
$2,568
Property Taxes
16%
$649
Home Insurance
4%
$175
HOA
0%
$13
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443