Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.43% first-year return on $131k initial cash invested.
-11.43%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$3,666
Rent
-$1,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $4,917 expenses = $1,251 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,666
Total Expenses
$4,917
Mortgage P&I
74%
$2,705
Property Taxes
7%
$258
Home Insurance
5%
$196
HOA
14%
$511
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403