Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $110k initial cash invested.
-5.91%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$3,300
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $3,844 expenses = $544 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$3,844
Mortgage P&I
68%
$2,256
Property Taxes
9%
$312
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363