Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.89% first-year return on $110k initial cash invested.
-6.89%
Cash On Cash
4.27%
Cap Rate
0.76
DSCR
$3,159
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
5.8%
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
$3,159
Total Expenses
$3,793
Mortgage P&I
66%
$2,075
Property Taxes
13%
$417
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347