Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.88% first-year return on $200k initial cash invested.
-5.88%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$6,795
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,795 income − $7,775 expenses = $980 out of pocket
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,673
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,795
Total Expenses
$7,775
Mortgage P&I
64%
$4,359
Property Taxes
12%
$798
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$815
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$747