Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.32% first-year return on $123k initial cash invested.
-11.32%
Cash On Cash
3.71%
Cap Rate
0.6
DSCR
$3,052
Rent
-$1,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $4,211 expenses = $1,159 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%
$99,880
Closing costs
1%
$4,994
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$4,211
Mortgage P&I
85%
$2,580
Property Taxes
12%
$364
Home Insurance
6%
$179
HOA
2%
$50
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336