Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.17% first-year return on $110k initial cash invested.
-1.17%
Cash On Cash
5.92%
Cap Rate
1.02
DSCR
$3,628
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,628
Total Expenses
$3,736
Mortgage P&I
59%
$2,135
Property Taxes
5%
$189
Home Insurance
4%
$154
HOA
1%
$25
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399