Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.12% first-year return on $131k initial cash invested.
-2.12%
Cash On Cash
6.01%
Cap Rate
0.99
DSCR
$4,881
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,881 income − $5,113 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,398
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,881
Total Expenses
$5,113
Mortgage P&I
56%
$2,741
Property Taxes
11%
$527
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537