Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.59% first-year return on $200k initial cash invested.
-11.59%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$5,470
Rent
-$1,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,470 income − $7,399 expenses = $1,929 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,655
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,470
Total Expenses
$7,399
Mortgage P&I
80%
$4,381
Property Taxes
16%
$854
Home Insurance
6%
$304
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602