Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.4% first-year return on $131k initial cash invested.
-5.4%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$4,966
Rent
-$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,966 income − $5,557 expenses = $591 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%
$5,402
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,966
Total Expenses
$5,557
Mortgage P&I
55%
$2,716
Property Taxes
19%
$921
Home Insurance
4%
$192
HOA
1%
$39
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546