Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.04% first-year return on $110k initial cash invested.
-15.04%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$2,324
Rent
-$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,324 income − $3,708 expenses = $1,384 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,324
Total Expenses
$3,708
Mortgage P&I
94%
$2,179
Property Taxes
19%
$444
Home Insurance
7%
$154
HOA
6%
$140
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256