Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.67% first-year return on $112k initial cash invested.
-8.67%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$2,666
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $3,479 expenses = $813 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,666
Total Expenses
$3,479
Mortgage P&I
85%
$2,253
Property Taxes
6%
$161
Home Insurance
6%
$158
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293