Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.83% first-year return on $112k initial cash invested.
-7.83%
Cash On Cash
4.8%
Cap Rate
0.75
DSCR
$3,050
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $3,784 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,050
Total Expenses
$3,784
Mortgage P&I
79%
$2,412
Property Taxes
6%
$176
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336