Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.46% first-year return on $113k initial cash invested.
-8.46%
Cash On Cash
4.59%
Cap Rate
0.72
DSCR
$3,022
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $3,815 expenses = $793 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,022
Total Expenses
$3,815
Mortgage P&I
79%
$2,393
Property Taxes
8%
$236
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332