Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.79% first-year return on $110k initial cash invested.
-5.79%
Cash On Cash
5.61%
Cap Rate
0.84
DSCR
$3,369
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,369 income − $3,902 expenses = $533 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,369
Total Expenses
$3,902
Mortgage P&I
73%
$2,456
Property Taxes
4%
$146
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371