Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.42% first-year return on $131k initial cash invested.
-15.42%
Cash On Cash
3.01%
Cap Rate
0.46
DSCR
$2,754
Rent
-$1,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $4,443 expenses = $1,689 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,754
Total Expenses
$4,443
Mortgage P&I
107%
$2,934
Property Taxes
14%
$384
Home Insurance
7%
$189
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303