Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.88% first-year return on $110k initial cash invested.
-6.88%
Cash On Cash
4.81%
Cap Rate
0.78
DSCR
$3,300
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $3,933 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$3,933
Mortgage P&I
69%
$2,264
Property Taxes
12%
$393
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363