Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.08% first-year return on $113k initial cash invested.
-3.08%
Cash On Cash
5.87%
Cap Rate
0.96
DSCR
$4,701
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,701 income − $4,990 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,701
Total Expenses
$4,990
Mortgage P&I
49%
$2,302
Property Taxes
20%
$932
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517