Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.6% first-year return on $123k initial cash invested.
-11.6%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$2,568
Rent
-$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $3,753 expenses = $1,185 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,580
Closing costs
1%
$4,979
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$3,753
Mortgage P&I
97%
$2,485
Property Taxes
9%
$221
Home Insurance
7%
$174
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282