Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.54% first-year return on $112k initial cash invested.
-4.54%
Cash On Cash
5.57%
Cap Rate
0.89
DSCR
$3,909
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,909 income − $4,334 expenses = $425 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,940
Closing costs
1%
$4,497
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,909
Total Expenses
$4,334
Mortgage P&I
60%
$2,355
Property Taxes
13%
$493
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430