Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.92% first-year return on $113k initial cash invested.
-1.92%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$4,056
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,056
Total Expenses
$4,236
Mortgage P&I
55%
$2,237
Property Taxes
11%
$437
Home Insurance
4%
$158
HOA
1%
$25
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446