Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.76% first-year return on $113k initial cash invested.
-16.76%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$1,400
Rent
-$1,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,400 income − $2,971 expenses = $1,571 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,400
Total Expenses
$2,971
Mortgage P&I
166%
$2,325
Property Taxes
1%
$12
Home Insurance
11%
$158
HOA
0%
$0
Property Management
12%
$168
CapEx
4%
$56
Vacancy
3%
$42
Maintenance
4%
$56
Other
11%
$154