Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.71% first-year return on $123k initial cash invested.
-8.71%
Cash On Cash
4.44%
Cap Rate
0.71
DSCR
$3,550
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $4,440 expenses = $890 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
$3,550
Total Expenses
$4,440
Mortgage P&I
73%
$2,592
Property Taxes
13%
$467
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390