Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.84% first-year return on $123k initial cash invested.
-16.84%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$1,899
Rent
-$1,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $3,622 expenses = $1,723 out of pocket
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
$1,899
Total Expenses
$3,622
Mortgage P&I
132%
$2,509
Property Taxes
15%
$292
Home Insurance
9%
$175
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209