Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.34% first-year return on $110k initial cash invested.
-10.34%
Cash On Cash
4.31%
Cap Rate
0.65
DSCR
$2,764
Rent
-$950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $3,714 expenses = $950 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,900
Closing costs
1%
$4,395
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$3,714
Mortgage P&I
88%
$2,419
Property Taxes
7%
$200
Home Insurance
6%
$154
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304