Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.12% first-year return on $112k initial cash invested.
-8.12%
Cash On Cash
4.59%
Cap Rate
0.73
DSCR
$3,148
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $3,909 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,148
Total Expenses
$3,909
Mortgage P&I
75%
$2,357
Property Taxes
9%
$278
Home Insurance
5%
$158
HOA
1%
$46
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346