Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.3% first-year return on $200k initial cash invested.
-13.3%
Cash On Cash
3.42%
Cap Rate
0.55
DSCR
$5,090
Rent
-$2,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,090 income − $7,310 expenses = $2,220 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,681
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,090
Total Expenses
$7,310
Mortgage P&I
88%
$4,487
Property Taxes
15%
$776
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560