Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.17% first-year return on $110k initial cash invested.
-9.17%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$2,715
Rent
-$844
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,990
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$3,559
Mortgage P&I
80%
$2,182
Property Taxes
5%
$134
Home Insurance
6%
$154
HOA
6%
$165
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299