Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.24% first-year return on $113k initial cash invested.
-9.24%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$3,447
Rent
-$866
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
6.1%
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
$3,447
Total Expenses
$4,313
Mortgage P&I
63%
$2,179
Property Taxes
13%
$439
Home Insurance
5%
$158
HOA
11%
$365
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379