Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.18% first-year return on $200k initial cash invested.
-10.18%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$4,998
Rent
-$1,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,998 income − $6,693 expenses = $1,695 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,661
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$6,693
Mortgage P&I
84%
$4,175
Property Taxes
10%
$512
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550