Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.07% first-year return on $112k initial cash invested.
-1.07%
Cash On Cash
6.12%
Cap Rate
1.03
DSCR
$3,962
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $4,062 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,960
Closing costs
1%
$4,498
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,962
Total Expenses
$4,062
Mortgage P&I
56%
$2,235
Property Taxes
8%
$324
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436