Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.46% first-year return on $200k initial cash invested.
-9.46%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$6,566
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,566 income − $8,145 expenses = $1,579 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,682
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,566
Total Expenses
$8,145
Mortgage P&I
66%
$4,364
Property Taxes
17%
$1,148
Home Insurance
4%
$287
HOA
2%
$113
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722