Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.77% first-year return on $131k initial cash invested.
-3.77%
Cash On Cash
5.64%
Cap Rate
0.91
DSCR
$4,332
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,332 income − $4,745 expenses = $413 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%
$5,404
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,332
Total Expenses
$4,745
Mortgage P&I
64%
$2,779
Property Taxes
6%
$244
Home Insurance
4%
$194
HOA
1%
$55
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477