Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.88% first-year return on $110k initial cash invested.
-7.88%
Cash On Cash
4.55%
Cap Rate
0.73
DSCR
$2,804
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $3,529 expenses = $725 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
$2,804
Total Expenses
$3,529
Mortgage P&I
81%
$2,281
Property Taxes
5%
$142
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308