Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $200k initial cash invested.
-11.67%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$4,893
Rent
-$1,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,893 income − $6,835 expenses = $1,942 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,648
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,893
Total Expenses
$6,835
Mortgage P&I
89%
$4,346
Property Taxes
11%
$514
Home Insurance
6%
$311
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538