Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.4% first-year return on $112k initial cash invested.
-5.4%
Cash On Cash
4.97%
Cap Rate
0.83
DSCR
$3,234
Rent
-$506
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$3,740
Mortgage P&I
69%
$2,240
Property Taxes
8%
$243
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356