Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.62% first-year return on $200k initial cash invested.
-13.62%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$4,456
Rent
-$2,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,456 income − $6,731 expenses = $2,275 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,456
Total Expenses
$6,731
Mortgage P&I
96%
$4,295
Property Taxes
14%
$606
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490