Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.2% first-year return on $113k initial cash invested.
-11.2%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$2,264
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $3,314 expenses = $1,050 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
$2,264
Total Expenses
$3,314
Mortgage P&I
101%
$2,279
Property Taxes
5%
$106
Home Insurance
7%
$158
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249