Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.91% first-year return on $200k initial cash invested.
-10.91%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$4,832
Rent
-$1,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $6,655 expenses = $1,823 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$6,655
Mortgage P&I
90%
$4,365
Property Taxes
5%
$253
Home Insurance
6%
$304
HOA
2%
$90
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532