Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.79% first-year return on $113k initial cash invested.
-3.79%
Cash On Cash
5.39%
Cap Rate
0.9
DSCR
$3,435
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $3,790 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,435
Total Expenses
$3,790
Mortgage P&I
65%
$2,241
Property Taxes
7%
$224
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378