Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.68% first-year return on $110k initial cash invested.
-1.68%
Cash On Cash
6.14%
Cap Rate
1
DSCR
$3,976
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,976 income − $4,131 expenses = $155 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%
$87,998
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$4,131
Mortgage P&I
57%
$2,248
Property Taxes
1%
$48
Home Insurance
4%
$154
HOA
8%
$330
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437