Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.43% first-year return on $113k initial cash invested.
-13.43%
Cash On Cash
3.49%
Cap Rate
0.53
DSCR
$2,694
Rent
-$1,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $3,953 expenses = $1,259 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,694
Total Expenses
$3,953
Mortgage P&I
91%
$2,459
Property Taxes
16%
$420
Home Insurance
6%
$158
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296