Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.46% first-year return on $110k initial cash invested.
-5.46%
Cash On Cash
4.85%
Cap Rate
0.83
DSCR
$3,522
Rent
-$503
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
6.1%
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
$3,522
Total Expenses
$4,025
Mortgage P&I
61%
$2,143
Property Taxes
14%
$484
Home Insurance
4%
$158
HOA
1%
$42
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387