Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.44% first-year return on $131k initial cash invested.
-9.44%
Cash On Cash
4.39%
Cap Rate
0.69
DSCR
$3,648
Rent
-$1,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $4,681 expenses = $1,033 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,648
Total Expenses
$4,681
Mortgage P&I
78%
$2,862
Property Taxes
11%
$390
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401