Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.96% first-year return on $110k initial cash invested.
-7.96%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$3,066
Rent
-$733
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,060
Closing costs
1%
$4,403
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$3,799
Mortgage P&I
70%
$2,136
Property Taxes
16%
$482
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337