Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.81% first-year return on $123k initial cash invested.
-2.81%
Cash On Cash
6.47%
Cap Rate
0.97
DSCR
$5,194
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,194 income − $5,482 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
7.4%
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
$5,194
Total Expenses
$5,482
Mortgage P&I
53%
$2,771
Property Taxes
13%
$696
Home Insurance
3%
$175
HOA
1%
$74
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571