Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.59% first-year return on $113k initial cash invested.
-2.59%
Cash On Cash
5.76%
Cap Rate
0.96
DSCR
$3,686
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $3,929 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,060
Closing costs
1%
$4,503
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$3,929
Mortgage P&I
61%
$2,259
Property Taxes
7%
$257
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405