Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.67% first-year return on $113k initial cash invested.
-4.67%
Cash On Cash
5.45%
Cap Rate
0.87
DSCR
$3,572
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,572 income − $4,010 expenses = $438 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,572
Total Expenses
$4,010
Mortgage P&I
65%
$2,337
Property Taxes
8%
$300
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393