Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.92% first-year return on $123k initial cash invested.
-0.92%
Cash On Cash
6.29%
Cap Rate
1.04
DSCR
$4,986
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,986
Total Expenses
$5,080
Mortgage P&I
50%
$2,509
Property Taxes
12%
$592
Home Insurance
4%
$175
HOA
2%
$110
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548