Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.85% first-year return on $200k initial cash invested.
-7.85%
Cash On Cash
4.24%
Cap Rate
0.74
DSCR
$5,769
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,769 income − $7,076 expenses = $1,307 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,651
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,769
Total Expenses
$7,076
Mortgage P&I
72%
$4,131
Property Taxes
12%
$676
Home Insurance
5%
$307
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635