Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.78% first-year return on $113k initial cash invested.
-6.78%
Cash On Cash
5.39%
Cap Rate
0.8
DSCR
$3,296
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,296 income − $3,932 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,296
Total Expenses
$3,932
Mortgage P&I
77%
$2,527
Property Taxes
4%
$125
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363