Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.92% first-year return on $131k initial cash invested.
-3.92%
Cash On Cash
5.43%
Cap Rate
0.9
DSCR
$3,804
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,804 income − $4,233 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,804
Total Expenses
$4,233
Mortgage P&I
71%
$2,718
Property Taxes
1%
$34
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418