Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.66% first-year return on $200k initial cash invested.
-18.66%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$3,675
Rent
-$3,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $6,791 expenses = $3,116 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,683
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,675
Total Expenses
$6,791
Mortgage P&I
122%
$4,470
Property Taxes
20%
$722
Home Insurance
10%
$350
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404