Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.25% first-year return on $200k initial cash invested.
-9.25%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$5,644
Rent
-$1,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,644 income − $7,185 expenses = $1,541 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,663
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,644
Total Expenses
$7,185
Mortgage P&I
76%
$4,317
Property Taxes
11%
$645
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621