Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.65% first-year return on $200k initial cash invested.
-8.65%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$5,838
Rent
-$1,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,838 income − $7,282 expenses = $1,444 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,686
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,838
Total Expenses
$7,282
Mortgage P&I
75%
$4,376
Property Taxes
11%
$614
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642