Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.76% first-year return on $110k initial cash invested.
-5.76%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$3,434
Rent
-$530
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,060
Closing costs
1%
$4,403
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$3,964
Mortgage P&I
63%
$2,179
Property Taxes
13%
$459
Home Insurance
5%
$159
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378