Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.99% first-year return on $200k initial cash invested.
-6.99%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$6,387
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,387 income − $7,553 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,669
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,387
Total Expenses
$7,553
Mortgage P&I
68%
$4,368
Property Taxes
12%
$741
Home Insurance
4%
$273
HOA
0%
$0
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$192
Maintenance
4%
$255
Other
11%
$703