Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.6% first-year return on $113k initial cash invested.
-1.6%
Cash On Cash
5.74%
Cap Rate
1
DSCR
$3,620
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,080
Closing costs
1%
$4,504
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$3,770
Mortgage P&I
60%
$2,160
Property Taxes
6%
$218
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398