Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.97% first-year return on $123k initial cash invested.
-13.97%
Cash On Cash
2.65%
Cap Rate
0.46
DSCR
$2,952
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $4,381 expenses = $1,429 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,952
Total Expenses
$4,381
Mortgage P&I
82%
$2,415
Property Taxes
22%
$637
Home Insurance
6%
$175
HOA
5%
$150
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325