Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $123k initial cash invested.
-4.43%
Cash On Cash
5.32%
Cap Rate
0.88
DSCR
$4,112
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $4,565 expenses = $453 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
$4,112
Total Expenses
$4,565
Mortgage P&I
61%
$2,503
Property Taxes
12%
$491
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452