Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.82% first-year return on $200k initial cash invested.
-12.82%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$4,102
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $6,235 expenses = $2,133 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,102
Total Expenses
$6,235
Mortgage P&I
104%
$4,281
Property Taxes
6%
$245
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451