Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.12% first-year return on $131k initial cash invested.
-4.12%
Cash On Cash
5.6%
Cap Rate
0.91
DSCR
$4,730
Rent
-$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,730 income − $5,181 expenses = $451 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,395
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,730
Total Expenses
$5,181
Mortgage P&I
59%
$2,778
Property Taxes
13%
$603
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520