Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.07% first-year return on $131k initial cash invested.
-6.07%
Cash On Cash
5%
Cap Rate
0.81
DSCR
$3,717
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $4,382 expenses = $665 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%
$5,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$4,382
Mortgage P&I
74%
$2,766
Property Taxes
3%
$97
Home Insurance
5%
$189
HOA
2%
$65
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409