Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.35% first-year return on $113k initial cash invested.
-2.35%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$4,094
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $4,314 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,094
Total Expenses
$4,314
Mortgage P&I
55%
$2,250
Property Taxes
13%
$514
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450