Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $131k initial cash invested.
-8.61%
Cash On Cash
4.56%
Cap Rate
0.72
DSCR
$3,928
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $4,870 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,396
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$4,870
Mortgage P&I
72%
$2,834
Property Taxes
13%
$509
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432