Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $200k initial cash invested.
-11.68%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$5,901
Rent
-$1,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,901 income − $7,849 expenses = $1,948 out of pocket
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,672
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,901
Total Expenses
$7,849
Mortgage P&I
76%
$4,456
Property Taxes
18%
$1,045
Home Insurance
6%
$327
HOA
0%
$15
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649