Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.92% first-year return on $131k initial cash invested.
-5.92%
Cash On Cash
4.71%
Cap Rate
0.81
DSCR
$3,776
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $4,424 expenses = $648 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,776
Total Expenses
$4,424
Mortgage P&I
69%
$2,618
Property Taxes
9%
$322
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415