Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.02% first-year return on $200k initial cash invested.
-10.02%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$5,548
Rent
-$1,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,548 income − $7,221 expenses = $1,673 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,681
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,548
Total Expenses
$7,221
Mortgage P&I
79%
$4,374
Property Taxes
12%
$646
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610