Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.79% first-year return on $131k initial cash invested.
-2.79%
Cash On Cash
5.66%
Cap Rate
0.96
DSCR
$4,784
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,784 income − $5,090 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,402
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$5,090
Mortgage P&I
56%
$2,661
Property Taxes
13%
$600
Home Insurance
4%
$192
HOA
0%
$11
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526