Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.38% first-year return on $113k initial cash invested.
-0.38%
Cash On Cash
6.56%
Cap Rate
1.07
DSCR
$4,809
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,809 income − $4,845 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,080
Closing costs
1%
$4,504
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,809
Total Expenses
$4,845
Mortgage P&I
48%
$2,307
Property Taxes
15%
$733
Home Insurance
3%
$161
HOA
0%
$10
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529