Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.63% first-year return on $110k initial cash invested.
-0.63%
Cash On Cash
6.32%
Cap Rate
1.05
DSCR
$4,300
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,300 income − $4,358 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,300
Total Expenses
$4,358
Mortgage P&I
51%
$2,205
Property Taxes
11%
$480
Home Insurance
4%
$186
HOA
1%
$25
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473