Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.19% first-year return on $200k initial cash invested.
-20.19%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$2,592
Rent
-$3,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $5,951 expenses = $3,359 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$5,951
Mortgage P&I
170%
$4,415
Property Taxes
13%
$330
Home Insurance
12%
$303
HOA
1%
$21
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285