Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.71% first-year return on $113k initial cash invested.
-16.71%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$1,510
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $3,077 expenses = $1,567 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
$1,510
Total Expenses
$3,077
Mortgage P&I
151%
$2,275
Property Taxes
9%
$132
Home Insurance
10%
$158
HOA
0%
$0
Property Management
12%
$181
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$166