Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.45% first-year return on $110k initial cash invested.
-10.45%
Cash On Cash
4.13%
Cap Rate
0.65
DSCR
$3,336
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $4,298 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,080
Closing costs
1%
$4,404
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$4,298
Mortgage P&I
70%
$2,345
Property Taxes
18%
$592
Home Insurance
5%
$158
HOA
2%
$70
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367