Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $112k initial cash invested.
-13.58%
Cash On Cash
2.53%
Cap Rate
0.44
DSCR
$2,086
Rent
-$1,273
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
5.9%
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
$2,086
Total Expenses
$3,359
Mortgage P&I
103%
$2,139
Property Taxes
17%
$354
Home Insurance
8%
$158
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229