Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.39% first-year return on $113k initial cash invested.
-9.39%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$3,789
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,789
Total Expenses
$4,669
Mortgage P&I
58%
$2,213
Property Taxes
24%
$904
Home Insurance
4%
$158
HOA
3%
$104
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417