Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.18% first-year return on $450k initial cash invested.
-16.18%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$9,700
Rent
-$6,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2057k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$411k
Closing costs
1%
$20,565
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,700
Total Expenses
$15,764
Mortgage P&I
104%
$10,073
Property Taxes
17%
$1,660
Home Insurance
8%
$733
HOA
0%
$0
Property Management
12%
$1,164
CapEx
4%
$388
Vacancy
3%
$291
Maintenance
4%
$388
Other
11%
$1,067