Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.91% first-year return on $450k initial cash invested.
-23.91%
Cash On Cash
1.13%
Cap Rate
0.18
DSCR
$7,066
Rent
-$8,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2059k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$412k
Closing costs
1%
$20,592
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,066
Total Expenses
$16,040
Mortgage P&I
151%
$10,638
Property Taxes
28%
$1,982
Home Insurance
10%
$682
HOA
5%
$335
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$777