Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.5% first-year return on $110k initial cash invested.
-4.5%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$3,376
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $3,790 expenses = $414 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%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$3,790
Mortgage P&I
65%
$2,196
Property Taxes
4%
$145
Home Insurance
5%
$154
HOA
4%
$148
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371