Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.72% first-year return on $110k initial cash invested.
-7.72%
Cash On Cash
4.54%
Cap Rate
0.74
DSCR
$2,786
Rent
-$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $3,496 expenses = $710 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,786
Total Expenses
$3,496
Mortgage P&I
81%
$2,262
Property Taxes
5%
$134
Home Insurance
6%
$154
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306