Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.68% first-year return on $110k initial cash invested.
-2.68%
Cash On Cash
5.69%
Cap Rate
0.95
DSCR
$3,686
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $3,932 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,686
Total Expenses
$3,932
Mortgage P&I
59%
$2,183
Property Taxes
9%
$339
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405