Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.28% first-year return on $200k initial cash invested.
-15.28%
Cash On Cash
3.04%
Cap Rate
0.48
DSCR
$4,722
Rent
-$2,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,722 income − $7,266 expenses = $2,544 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,658
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,722
Total Expenses
$7,266
Mortgage P&I
96%
$4,550
Property Taxes
17%
$795
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519