Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.99% first-year return on $110k initial cash invested.
-22.99%
Cash On Cash
1.02%
Cap Rate
0.15
DSCR
$1,616
Rent
-$2,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $3,731 expenses = $2,115 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,616
Total Expenses
$3,731
Mortgage P&I
150%
$2,423
Property Taxes
37%
$604
Home Insurance
10%
$154
HOA
0%
$0
Property Management
12%
$194
CapEx
4%
$65
Vacancy
3%
$48
Maintenance
4%
$65
Other
11%
$178