Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.06% first-year return on $131k initial cash invested.
-4.06%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$4,365
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $4,810 expenses = $445 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%
$5,404
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,365
Total Expenses
$4,810
Mortgage P&I
63%
$2,729
Property Taxes
9%
$382
Home Insurance
5%
$214
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480