Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.46% first-year return on $113k initial cash invested.
-6.46%
Cash On Cash
5.21%
Cap Rate
0.82
DSCR
$4,128
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $4,734 expenses = $606 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,128
Total Expenses
$4,734
Mortgage P&I
58%
$2,395
Property Taxes
19%
$778
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454