Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.82% first-year return on $123k initial cash invested.
-15.82%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$2,380
Rent
-$1,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $3,999 expenses = $1,619 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
$2,380
Total Expenses
$3,999
Mortgage P&I
107%
$2,553
Property Taxes
19%
$462
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262