Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.41% first-year return on $200k initial cash invested.
-11.41%
Cash On Cash
4.21%
Cap Rate
0.64
DSCR
$5,298
Rent
-$1,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,298 income − $7,202 expenses = $1,904 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,298
Total Expenses
$7,202
Mortgage P&I
89%
$4,737
Property Taxes
7%
$348
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583