Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.96% first-year return on $112k initial cash invested.
-5.96%
Cash On Cash
4.99%
Cap Rate
0.81
DSCR
$3,166
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $3,724 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,166
Total Expenses
$3,724
Mortgage P&I
73%
$2,302
Property Taxes
6%
$183
Home Insurance
5%
$162
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348