Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.56% first-year return on $200k initial cash invested.
-16.56%
Cash On Cash
2.93%
Cap Rate
0.45
DSCR
$4,670
Rent
-$2,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,670 income − $7,427 expenses = $2,757 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%
$8,658
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,670
Total Expenses
$7,427
Mortgage P&I
100%
$4,684
Property Taxes
18%
$840
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514