Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.57% first-year return on $110k initial cash invested.
-5.57%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$3,850
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,850 income − $4,363 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,040
Closing costs
1%
$4,402
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,850
Total Expenses
$4,363
Mortgage P&I
57%
$2,197
Property Taxes
18%
$686
Home Insurance
4%
$158
HOA
0%
$12
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424