Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.26% first-year return on $110k initial cash invested.
-0.26%
Cash On Cash
6.72%
Cap Rate
1.07
DSCR
$4,652
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,652 income − $4,676 expenses = $24 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%
$87,920
Closing costs
1%
$4,396
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,652
Total Expenses
$4,676
Mortgage P&I
49%
$2,300
Property Taxes
12%
$566
Home Insurance
3%
$158
HOA
2%
$70
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512