Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.39% first-year return on $123k initial cash invested.
-13.39%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,498
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,498 income − $4,867 expenses = $1,369 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%
$99,700
Closing costs
1%
$4,985
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,498
Total Expenses
$4,867
Mortgage P&I
72%
$2,535
Property Taxes
15%
$520
Home Insurance
5%
$180
HOA
13%
$442
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385