Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.33% first-year return on $200k initial cash invested.
-13.33%
Cash On Cash
3.34%
Cap Rate
0.54
DSCR
$4,978
Rent
-$2,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,978 income − $7,203 expenses = $2,225 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,684
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,978
Total Expenses
$7,203
Mortgage P&I
89%
$4,444
Property Taxes
16%
$787
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548