Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.11% first-year return on $200k initial cash invested.
-14.11%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$5,476
Rent
-$2,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,476 income − $7,834 expenses = $2,358 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,476
Total Expenses
$7,834
Mortgage P&I
80%
$4,357
Property Taxes
24%
$1,312
Home Insurance
6%
$304
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602