Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.14% first-year return on $110k initial cash invested.
-11.14%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$2,187
Rent
-$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $3,211 expenses = $1,024 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,920
Closing costs
1%
$4,396
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,187
Total Expenses
$3,211
Mortgage P&I
102%
$2,232
Property Taxes
3%
$75
Home Insurance
7%
$161
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$241