Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.36% first-year return on $123k initial cash invested.
-5.36%
Cash On Cash
5.43%
Cap Rate
0.86
DSCR
$4,158
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,158 income − $4,705 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,540
Closing costs
1%
$4,977
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,158
Total Expenses
$4,705
Mortgage P&I
63%
$2,635
Property Taxes
12%
$482
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457