Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.28% first-year return on $113k initial cash invested.
-4.28%
Cash On Cash
5.45%
Cap Rate
0.9
DSCR
$4,498
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,498 income − $4,899 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,498
Total Expenses
$4,899
Mortgage P&I
50%
$2,263
Property Taxes
17%
$758
Home Insurance
4%
$158
HOA
4%
$190
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495