Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.74% first-year return on $116k initial cash invested.
-1.74%
Cash On Cash
6.62%
Cap Rate
1
DSCR
$4,508
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,508 income − $4,677 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$88,060
Closing costs
1%
$4,403
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,508
Total Expenses
$4,677
Mortgage P&I
54%
$2,418
Property Taxes
13%
$573
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496