Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.84% first-year return on $200k initial cash invested.
-6.84%
Cash On Cash
4.89%
Cap Rate
0.8
DSCR
$6,754
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,754 income − $7,895 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,679
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,754
Total Expenses
$7,895
Mortgage P&I
65%
$4,410
Property Taxes
13%
$892
Home Insurance
4%
$297
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743