Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.46% first-year return on $112k initial cash invested.
-4.46%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$3,638
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $4,056 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,638
Total Expenses
$4,056
Mortgage P&I
62%
$2,270
Property Taxes
11%
$387
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400