Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.84% first-year return on $200k initial cash invested.
-13.84%
Cash On Cash
3.22%
Cap Rate
0.52
DSCR
$4,521
Rent
-$2,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $6,823 expenses = $2,302 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,521
Total Expenses
$6,823
Mortgage P&I
98%
$4,442
Property Taxes
12%
$528
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497