Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.14% first-year return on $200k initial cash invested.
-14.14%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$4,716
Rent
-$2,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,716 income − $7,076 expenses = $2,360 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%
$8,677
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,716
Total Expenses
$7,076
Mortgage P&I
92%
$4,358
Property Taxes
17%
$804
Home Insurance
7%
$310
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519