Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.35% first-year return on $123k initial cash invested.
-8.35%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$3,928
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $4,782 expenses = $854 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,928
Total Expenses
$4,782
Mortgage P&I
64%
$2,504
Property Taxes
20%
$768
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432