Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.37% first-year return on $200k initial cash invested.
-6.37%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$5,620
Rent
-$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,620 income − $6,680 expenses = $1,060 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,620
Total Expenses
$6,680
Mortgage P&I
76%
$4,292
Property Taxes
3%
$174
Home Insurance
5%
$303
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618