Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.84% first-year return on $131k initial cash invested.
-5.84%
Cash On Cash
4.82%
Cap Rate
0.82
DSCR
$3,927
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,927
Total Expenses
$4,566
Mortgage P&I
68%
$2,651
Property Taxes
6%
$227
Home Insurance
5%
$189
HOA
4%
$164
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432