Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.21% first-year return on $200k initial cash invested.
-14.21%
Cash On Cash
3.55%
Cap Rate
0.54
DSCR
$5,270
Rent
-$2,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,270 income − $7,644 expenses = $2,374 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,270
Total Expenses
$7,644
Mortgage P&I
90%
$4,730
Property Taxes
16%
$818
Home Insurance
6%
$304
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580