Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.36% first-year return on $131k initial cash invested.
-17.36%
Cash On Cash
2.67%
Cap Rate
0.4
DSCR
$3,194
Rent
-$1,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $5,095 expenses = $1,901 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,194
Total Expenses
$5,095
Mortgage P&I
93%
$2,974
Property Taxes
9%
$296
Home Insurance
6%
$189
HOA
17%
$550
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351