Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.52% first-year return on $112k initial cash invested.
-18.52%
Cash On Cash
2.22%
Cap Rate
0.33
DSCR
$1,998
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,998 income − $3,734 expenses = $1,736 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,998
Total Expenses
$3,734
Mortgage P&I
125%
$2,489
Property Taxes
20%
$407
Home Insurance
8%
$158
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220