Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.41% first-year return on $200k initial cash invested.
-12.41%
Cash On Cash
3.74%
Cap Rate
0.59
DSCR
$5,439
Rent
-$2,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,439 income − $7,507 expenses = $2,068 out of pocket
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,668
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,439
Total Expenses
$7,507
Mortgage P&I
84%
$4,552
Property Taxes
14%
$757
Home Insurance
6%
$315
HOA
1%
$33
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598