Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.02% first-year return on $131k initial cash invested.
-6.02%
Cash On Cash
4.7%
Cap Rate
0.81
DSCR
$3,822
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $4,481 expenses = $659 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%
$5,396
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,822
Total Expenses
$4,481
Mortgage P&I
69%
$2,620
Property Taxes
10%
$369
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420