Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.43% first-year return on $113k initial cash invested.
-15.43%
Cash On Cash
3.09%
Cap Rate
0.46
DSCR
$2,066
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $3,513 expenses = $1,447 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,066
Total Expenses
$3,513
Mortgage P&I
122%
$2,522
Property Taxes
6%
$130
Home Insurance
8%
$158
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227