Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.7% first-year return on $112k initial cash invested.
-2.7%
Cash On Cash
5.67%
Cap Rate
0.96
DSCR
$3,870
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,870 income − $4,123 expenses = $253 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,870
Total Expenses
$4,123
Mortgage P&I
57%
$2,222
Property Taxes
6%
$216
Home Insurance
4%
$152
HOA
6%
$217
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426