Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.07% first-year return on $200k initial cash invested.
-14.07%
Cash On Cash
3.59%
Cap Rate
0.55
DSCR
$5,313
Rent
-$2,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,313 income − $7,656 expenses = $2,343 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,659
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,313
Total Expenses
$7,656
Mortgage P&I
89%
$4,719
Property Taxes
16%
$824
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$584