Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.51% first-year return on $112k initial cash invested.
-13.51%
Cash On Cash
3.7%
Cap Rate
0.55
DSCR
$3,438
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $4,704 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,920
Closing costs
1%
$4,496
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$4,704
Mortgage P&I
73%
$2,515
Property Taxes
25%
$850
Home Insurance
5%
$163
HOA
0%
$6
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378