Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.5% first-year return on $200k initial cash invested.
-8.5%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$5,926
Rent
-$1,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,926 income − $7,341 expenses = $1,415 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,657
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,926
Total Expenses
$7,341
Mortgage P&I
74%
$4,372
Property Taxes
11%
$646
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652