Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.46% first-year return on $110k initial cash invested.
-7.46%
Cash On Cash
4.99%
Cap Rate
0.77
DSCR
$3,826
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $4,512 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,826
Total Expenses
$4,512
Mortgage P&I
62%
$2,361
Property Taxes
18%
$696
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421