Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.03% first-year return on $123k initial cash invested.
-10.03%
Cash On Cash
4.14%
Cap Rate
0.66
DSCR
$3,432
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $4,457 expenses = $1,025 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,640
Closing costs
1%
$4,982
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,432
Total Expenses
$4,457
Mortgage P&I
76%
$2,605
Property Taxes
13%
$441
Home Insurance
6%
$192
HOA
2%
$52
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378