Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.73% first-year return on $112k initial cash invested.
-8.73%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$2,708
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $3,526 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,708
Total Expenses
$3,526
Mortgage P&I
84%
$2,263
Property Taxes
7%
$186
Home Insurance
6%
$157
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298