Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.16% first-year return on $200k initial cash invested.
-14.16%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$4,365
Rent
-$2,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $6,724 expenses = $2,359 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,660
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,365
Total Expenses
$6,724
Mortgage P&I
100%
$4,345
Property Taxes
13%
$579
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480