Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.32% first-year return on $200k initial cash invested.
-17.32%
Cash On Cash
2.88%
Cap Rate
0.43
DSCR
$4,438
Rent
-$2,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,438 income − $7,318 expenses = $2,880 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,646
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,438
Total Expenses
$7,318
Mortgage P&I
108%
$4,777
Property Taxes
17%
$733
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488