Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.39% first-year return on $200k initial cash invested.
-10.39%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$4,814
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,814 income − $6,543 expenses = $1,729 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,814
Total Expenses
$6,543
Mortgage P&I
90%
$4,322
Property Taxes
6%
$280
Home Insurance
6%
$303
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530