Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.92% first-year return on $110k initial cash invested.
-2.92%
Cash On Cash
5.82%
Cap Rate
0.95
DSCR
$3,758
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $4,027 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,758
Total Expenses
$4,027
Mortgage P&I
60%
$2,254
Property Taxes
9%
$342
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413