Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.86% first-year return on $131k initial cash invested.
-11.86%
Cash On Cash
3.66%
Cap Rate
0.59
DSCR
$3,639
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $4,937 expenses = $1,298 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%
$5,397
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,639
Total Expenses
$4,937
Mortgage P&I
77%
$2,798
Property Taxes
17%
$614
Home Insurance
5%
$192
HOA
3%
$95
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400