Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.72% first-year return on $113k initial cash invested.
-3.72%
Cash On Cash
5.38%
Cap Rate
0.91
DSCR
$3,760
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,760 income − $4,109 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,760
Total Expenses
$4,109
Mortgage P&I
59%
$2,218
Property Taxes
12%
$455
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414