Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.74% first-year return on $110k initial cash invested.
-4.74%
Cash On Cash
5.09%
Cap Rate
0.86
DSCR
$3,112
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $3,548 expenses = $436 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,080
Closing costs
1%
$4,404
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,112
Total Expenses
$3,548
Mortgage P&I
70%
$2,181
Property Taxes
5%
$145
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342