Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.96% first-year return on $200k initial cash invested.
-9.96%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$6,142
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,142 income − $7,801 expenses = $1,659 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,663
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,142
Total Expenses
$7,801
Mortgage P&I
70%
$4,273
Property Taxes
18%
$1,115
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676