Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.11% first-year return on $110k initial cash invested.
-15.11%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$1,802
Rent
-$1,390
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
6.2%
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
$1,802
Total Expenses
$3,192
Mortgage P&I
119%
$2,152
Property Taxes
15%
$274
Home Insurance
9%
$154
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198