Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.08% first-year return on $113k initial cash invested.
-5.08%
Cash On Cash
5.71%
Cap Rate
0.87
DSCR
$3,878
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,878 income − $4,355 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,878
Total Expenses
$4,355
Mortgage P&I
64%
$2,466
Property Taxes
11%
$412
Home Insurance
4%
$159
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427