Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.33% first-year return on $112k initial cash invested.
-7.33%
Cash On Cash
5.1%
Cap Rate
0.78
DSCR
$3,824
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,824 income − $4,511 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,824
Total Expenses
$4,511
Mortgage P&I
64%
$2,445
Property Taxes
12%
$461
Home Insurance
4%
$158
HOA
4%
$146
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421