Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.19% first-year return on $110k initial cash invested.
-9.19%
Cash On Cash
4.51%
Cap Rate
0.7
DSCR
$3,108
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $3,953 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,108
Total Expenses
$3,953
Mortgage P&I
76%
$2,373
Property Taxes
12%
$370
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342