Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.12% first-year return on $113k initial cash invested.
-5.12%
Cash On Cash
5.03%
Cap Rate
0.86
DSCR
$3,999
Rent
-$480
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
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,999
Total Expenses
$4,479
Mortgage P&I
55%
$2,208
Property Taxes
18%
$717
Home Insurance
4%
$161
HOA
1%
$33
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440