Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.13% first-year return on $450k initial cash invested.
-21.13%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$5,170
Rent
-$7,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2055k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$411k
Closing costs
1%
$20,548
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,170
Total Expenses
$13,084
Mortgage P&I
198%
$10,229
Property Taxes
6%
$329
Home Insurance
15%
$768
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569