Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.83% first-year return on $113k initial cash invested.
-8.83%
Cash On Cash
4.46%
Cap Rate
0.71
DSCR
$3,644
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $4,472 expenses = $828 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,040
Closing costs
1%
$4,502
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,644
Total Expenses
$4,472
Mortgage P&I
65%
$2,355
Property Taxes
20%
$714
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401