Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.72% first-year return on $112k initial cash invested.
-7.72%
Cash On Cash
5.08%
Cap Rate
0.76
DSCR
$3,402
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $4,126 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,402
Total Expenses
$4,126
Mortgage P&I
73%
$2,493
Property Taxes
9%
$319
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374