Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.64% first-year return on $113k initial cash invested.
-0.64%
Cash On Cash
6.37%
Cap Rate
1.05
DSCR
$4,070
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,070 income − $4,130 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,070
Total Expenses
$4,130
Mortgage P&I
56%
$2,284
Property Taxes
5%
$218
Home Insurance
4%
$158
HOA
2%
$86
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448