Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.43% first-year return on $110k initial cash invested.
-2.43%
Cash On Cash
5.97%
Cap Rate
0.97
DSCR
$3,759
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,759 income − $3,982 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,940
Closing costs
1%
$4,397
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,759
Total Expenses
$3,982
Mortgage P&I
60%
$2,259
Property Taxes
8%
$288
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413