Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.08% first-year return on $131k initial cash invested.
-7.08%
Cash On Cash
5.13%
Cap Rate
0.79
DSCR
$4,293
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $5,069 expenses = $776 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,402
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,293
Total Expenses
$5,069
Mortgage P&I
68%
$2,912
Property Taxes
12%
$508
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472