Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.15% first-year return on $200k initial cash invested.
-11.15%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$5,697
Rent
-$1,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,697 income − $7,559 expenses = $1,862 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,687
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,697
Total Expenses
$7,559
Mortgage P&I
78%
$4,435
Property Taxes
12%
$711
Home Insurance
6%
$332
HOA
3%
$143
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627