Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.35% first-year return on $110k initial cash invested.
-10.35%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$2,388
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $3,340 expenses = $952 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,388
Total Expenses
$3,340
Mortgage P&I
90%
$2,161
Property Taxes
9%
$211
Home Insurance
6%
$154
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263