Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.19% first-year return on $200k initial cash invested.
-4.19%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$6,956
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,956 income − $7,654 expenses = $698 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,661
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,956
Total Expenses
$7,654
Mortgage P&I
63%
$4,361
Property Taxes
9%
$625
Home Insurance
4%
$303
HOA
0%
$0
Property Management
12%
$835
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765