Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.49% first-year return on $131k initial cash invested.
-5.49%
Cash On Cash
4.88%
Cap Rate
0.83
DSCR
$3,846
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $4,447 expenses = $601 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$4,447
Mortgage P&I
69%
$2,644
Property Taxes
8%
$289
Home Insurance
5%
$189
HOA
0%
$17
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423