Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.31% first-year return on $112k initial cash invested.
-9.31%
Cash On Cash
4.73%
Cap Rate
0.7
DSCR
$2,961
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $3,834 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,961
Total Expenses
$3,834
Mortgage P&I
85%
$2,530
Property Taxes
5%
$140
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326