Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.24% first-year return on $131k initial cash invested.
-12.24%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$4,252
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $5,592 expenses = $1,340 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%
$5,397
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$5,592
Mortgage P&I
64%
$2,711
Property Taxes
18%
$778
Home Insurance
5%
$192
HOA
11%
$465
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468