Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.52% first-year return on $110k initial cash invested.
-0.52%
Cash On Cash
6.38%
Cap Rate
1.05
DSCR
$3,951
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,951 income − $3,999 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,020
Closing costs
1%
$4,401
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,951
Total Expenses
$3,999
Mortgage P&I
56%
$2,231
Property Taxes
6%
$226
Home Insurance
4%
$156
HOA
1%
$42
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435