Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.85% first-year return on $110k initial cash invested.
-8.85%
Cash On Cash
4.24%
Cap Rate
0.69
DSCR
$3,264
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $4,078 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,020
Closing costs
1%
$4,401
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$4,078
Mortgage P&I
69%
$2,238
Property Taxes
17%
$571
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359