Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.2% first-year return on $200k initial cash invested.
-8.2%
Cash On Cash
4.63%
Cap Rate
0.75
DSCR
$6,639
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,639 income − $8,004 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,653
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,639
Total Expenses
$8,004
Mortgage P&I
67%
$4,435
Property Taxes
15%
$1,000
Home Insurance
5%
$311
HOA
0%
$0
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$730