Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.41% first-year return on $123k initial cash invested.
-15.41%
Cash On Cash
2.83%
Cap Rate
0.45
DSCR
$2,817
Rent
-$1,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $4,394 expenses = $1,577 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,820
Closing costs
1%
$4,991
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$4,394
Mortgage P&I
94%
$2,643
Property Taxes
22%
$610
Home Insurance
6%
$182
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310