Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.97% first-year return on $131k initial cash invested.
-3.97%
Cash On Cash
5.56%
Cap Rate
0.91
DSCR
$5,000
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,000 income − $5,435 expenses = $435 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%
$5,402
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,000
Total Expenses
$5,435
Mortgage P&I
55%
$2,740
Property Taxes
11%
$533
Home Insurance
4%
$191
HOA
5%
$271
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550