Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.36% first-year return on $112k initial cash invested.
-0.36%
Cash On Cash
6.5%
Cap Rate
1.07
DSCR
$5,036
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,036 income − $5,070 expenses = $34 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%
$89,920
Closing costs
1%
$4,496
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,036
Total Expenses
$5,070
Mortgage P&I
45%
$2,268
Property Taxes
18%
$900
Home Insurance
3%
$161
HOA
1%
$30
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554