Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.92% first-year return on $113k initial cash invested.
-6.92%
Cash On Cash
4.99%
Cap Rate
0.79
DSCR
$3,578
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $4,227 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,080
Closing costs
1%
$4,504
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,578
Total Expenses
$4,227
Mortgage P&I
66%
$2,378
Property Taxes
13%
$474
Home Insurance
4%
$159
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394