Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.42% first-year return on $131k initial cash invested.
-1.42%
Cash On Cash
6.05%
Cap Rate
1.01
DSCR
$4,244
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $4,400 expenses = $156 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
$4,244
Total Expenses
$4,400
Mortgage P&I
64%
$2,710
Property Taxes
1%
$58
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467