Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.88% first-year return on $200k initial cash invested.
-10.88%
Cash On Cash
4.4%
Cap Rate
0.67
DSCR
$6,180
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,180 income − $7,989 expenses = $1,809 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,646
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,180
Total Expenses
$7,989
Mortgage P&I
77%
$4,733
Property Taxes
14%
$840
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680