Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.2% first-year return on $200k initial cash invested.
-10.2%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$4,623
Rent
-$1,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,623 income − $6,325 expenses = $1,702 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,623
Total Expenses
$6,325
Mortgage P&I
94%
$4,332
Property Taxes
3%
$116
Home Insurance
7%
$304
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509