Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.51% first-year return on $123k initial cash invested.
-1.51%
Cash On Cash
6.44%
Cap Rate
1.01
DSCR
$4,456
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,456 income − $4,611 expenses = $155 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%
$99,840
Closing costs
1%
$4,992
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,456
Total Expenses
$4,611
Mortgage P&I
60%
$2,656
Property Taxes
6%
$260
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490