Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.53% first-year return on $131k initial cash invested.
-4.53%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$3,903
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $4,399 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$4,399
Mortgage P&I
68%
$2,658
Property Taxes
6%
$226
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429