Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.86% first-year return on $450k initial cash invested.
-11.86%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$11,697
Rent
-$4,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2056k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$411k
Closing costs
1%
$20,558
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,697
Total Expenses
$16,143
Mortgage P&I
87%
$10,125
Property Taxes
10%
$1,150
Home Insurance
6%
$754
HOA
1%
$136
Property Management
12%
$1,404
CapEx
4%
$468
Vacancy
3%
$351
Maintenance
4%
$468
Other
11%
$1,287