Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $110k initial cash invested.
-12.38%
Cash On Cash
3.91%
Cap Rate
0.59
DSCR
$3,066
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $4,205 expenses = $1,139 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$4,205
Mortgage P&I
80%
$2,449
Property Taxes
18%
$559
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337