Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.5% first-year return on $110k initial cash invested.
-8.5%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$4,066
Rent
-$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $4,848 expenses = $782 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,066
Total Expenses
$4,848
Mortgage P&I
56%
$2,264
Property Taxes
22%
$902
Home Insurance
4%
$154
HOA
4%
$145
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447