Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.99% first-year return on $112k initial cash invested.
-3.99%
Cash On Cash
5.48%
Cap Rate
0.9
DSCR
$3,906
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,906 income − $4,280 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,906
Total Expenses
$4,280
Mortgage P&I
58%
$2,274
Property Taxes
13%
$520
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430