Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.25% first-year return on $200k initial cash invested.
-18.25%
Cash On Cash
2.41%
Cap Rate
0.38
DSCR
$3,658
Rent
-$3,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $6,695 expenses = $3,037 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,658
Total Expenses
$6,695
Mortgage P&I
127%
$4,630
Property Taxes
14%
$519
Home Insurance
8%
$303
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402