Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.18% first-year return on $110k initial cash invested.
-9.18%
Cash On Cash
4.46%
Cap Rate
0.7
DSCR
$3,590
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,590 income − $4,434 expenses = $844 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,590
Total Expenses
$4,434
Mortgage P&I
65%
$2,336
Property Taxes
20%
$722
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395