Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.72% first-year return on $112k initial cash invested.
-3.72%
Cash On Cash
5.5%
Cap Rate
0.91
DSCR
$3,417
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $3,766 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,998
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$3,766
Mortgage P&I
67%
$2,275
Property Taxes
5%
$170
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376