Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.17% first-year return on $110k initial cash invested.
-1.17%
Cash On Cash
6.04%
Cap Rate
1.03
DSCR
$4,074
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,074 income − $4,182 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,960
Closing costs
1%
$4,398
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,074
Total Expenses
$4,182
Mortgage P&I
53%
$2,160
Property Taxes
12%
$479
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448