Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.05% first-year return on $200k initial cash invested.
-16.05%
Cash On Cash
2.86%
Cap Rate
0.45
DSCR
$4,731
Rent
-$2,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,731 income − $7,410 expenses = $2,679 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,682
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,731
Total Expenses
$7,410
Mortgage P&I
96%
$4,559
Property Taxes
19%
$902
Home Insurance
7%
$341
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520