Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $112k initial cash invested.
-6.28%
Cash On Cash
5.44%
Cap Rate
0.82
DSCR
$3,506
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $4,094 expenses = $588 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$4,094
Mortgage P&I
71%
$2,486
Property Taxes
7%
$252
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386