Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.09% first-year return on $123k initial cash invested.
-11.09%
Cash On Cash
3.92%
Cap Rate
0.62
DSCR
$3,278
Rent
-$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $4,413 expenses = $1,135 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,278
Total Expenses
$4,413
Mortgage P&I
80%
$2,633
Property Taxes
15%
$491
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361