Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.88% first-year return on $110k initial cash invested.
-0.88%
Cash On Cash
6.19%
Cap Rate
1.03
DSCR
$3,898
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $3,979 expenses = $81 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%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$3,979
Mortgage P&I
56%
$2,195
Property Taxes
8%
$296
Home Insurance
4%
$154
HOA
0%
$8
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429