Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.87% first-year return on $110k initial cash invested.
-8.87%
Cash On Cash
4.33%
Cap Rate
0.7
DSCR
$3,051
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $3,867 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,051
Total Expenses
$3,867
Mortgage P&I
75%
$2,282
Property Taxes
12%
$360
Home Insurance
5%
$154
HOA
1%
$33
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336