Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.89% first-year return on $110k initial cash invested.
-1.89%
Cash On Cash
5.96%
Cap Rate
1
DSCR
$4,431
Rent
-$174
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%
$88,020
Closing costs
1%
$4,401
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,431
Total Expenses
$4,605
Mortgage P&I
49%
$2,181
Property Taxes
17%
$766
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487