Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.67% first-year return on $123k initial cash invested.
-9.67%
Cash On Cash
4.52%
Cap Rate
0.68
DSCR
$3,048
Rent
-$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $4,037 expenses = $989 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,048
Total Expenses
$4,037
Mortgage P&I
90%
$2,746
Property Taxes
2%
$63
Home Insurance
6%
$175
HOA
1%
$17
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335