Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $112k initial cash invested.
-11.35%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$2,235
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,235
Total Expenses
$3,299
Mortgage P&I
99%
$2,210
Property Taxes
8%
$172
Home Insurance
7%
$158
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246