Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.33% first-year return on $112k initial cash invested.
-12.33%
Cash On Cash
3.73%
Cap Rate
0.57
DSCR
$2,475
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $3,631 expenses = $1,156 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,475
Total Expenses
$3,631
Mortgage P&I
99%
$2,455
Property Taxes
7%
$177
Home Insurance
6%
$158
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272