Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.99% first-year return on $110k initial cash invested.
-12.99%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,822
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $4,017 expenses = $1,195 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$4,017
Mortgage P&I
78%
$2,195
Property Taxes
25%
$708
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310