Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.79% first-year return on $131k initial cash invested.
-0.79%
Cash On Cash
6.37%
Cap Rate
1.04
DSCR
$5,158
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,158 income − $5,244 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,403
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,158
Total Expenses
$5,244
Mortgage P&I
53%
$2,748
Property Taxes
11%
$551
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567