Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.38% first-year return on $123k initial cash invested.
-9.38%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$2,840
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $3,800 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,840
Total Expenses
$3,800
Mortgage P&I
89%
$2,521
Property Taxes
5%
$138
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312