Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.19% first-year return on $200k initial cash invested.
-18.19%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$3,879
Rent
-$3,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $6,903 expenses = $3,024 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,643
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,879
Total Expenses
$6,903
Mortgage P&I
114%
$4,423
Property Taxes
22%
$847
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427