Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.79% first-year return on $200k initial cash invested.
-13.79%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$4,293
Rent
-$2,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $6,590 expenses = $2,297 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%
$8,659
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,293
Total Expenses
$6,590
Mortgage P&I
102%
$4,399
Property Taxes
10%
$416
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472