Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.59% first-year return on $123k initial cash invested.
-8.59%
Cash On Cash
4.38%
Cap Rate
0.71
DSCR
$3,416
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $4,295 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,416
Total Expenses
$4,295
Mortgage P&I
75%
$2,564
Property Taxes
12%
$394
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376