Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.74% first-year return on $113k initial cash invested.
-12.74%
Cash On Cash
3.42%
Cap Rate
0.55
DSCR
$3,128
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $4,322 expenses = $1,194 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,128
Total Expenses
$4,322
Mortgage P&I
75%
$2,350
Property Taxes
24%
$751
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344