Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.27% first-year return on $131k initial cash invested.
-2.27%
Cash On Cash
5.85%
Cap Rate
0.97
DSCR
$4,188
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $4,436 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$4,436
Mortgage P&I
65%
$2,713
Property Taxes
3%
$108
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461