Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.11% first-year return on $123k initial cash invested.
-6.11%
Cash On Cash
4.56%
Cap Rate
0.8
DSCR
$3,536
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
5.9%
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
$3,536
Total Expenses
$4,161
Mortgage P&I
67%
$2,379
Property Taxes
9%
$314
Home Insurance
5%
$175
HOA
3%
$92
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389