Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.19% first-year return on $113k initial cash invested.
-7.19%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$2,972
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $3,646 expenses = $674 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%
$90,020
Closing costs
1%
$4,501
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$3,646
Mortgage P&I
76%
$2,246
Property Taxes
8%
$228
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327