Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $110k initial cash invested.
-12.47%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$2,810
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,810
Total Expenses
$3,957
Mortgage P&I
77%
$2,177
Property Taxes
21%
$600
Home Insurance
5%
$154
HOA
3%
$72
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309