Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.88% first-year return on $110k initial cash invested.
-4.88%
Cash On Cash
5.01%
Cap Rate
0.85
DSCR
$2,952
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $3,401 expenses = $449 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%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,952
Total Expenses
$3,401
Mortgage P&I
73%
$2,166
Property Taxes
2%
$71
Home Insurance
5%
$160
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325