Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.91% first-year return on $123k initial cash invested.
-7.91%
Cash On Cash
4.57%
Cap Rate
0.74
DSCR
$3,858
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $4,667 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,858
Total Expenses
$4,667
Mortgage P&I
66%
$2,556
Property Taxes
16%
$625
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424