Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.74% first-year return on $112k initial cash invested.
-2.74%
Cash On Cash
6.43%
Cap Rate
0.97
DSCR
$4,281
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $4,538 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,281
Total Expenses
$4,538
Mortgage P&I
58%
$2,496
Property Taxes
10%
$440
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471