Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.68% first-year return on $113k initial cash invested.
-3.68%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$3,981
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,981 income − $4,326 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,981
Total Expenses
$4,326
Mortgage P&I
56%
$2,248
Property Taxes
12%
$471
Home Insurance
4%
$158
HOA
2%
$96
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438