Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.17% first-year return on $200k initial cash invested.
-14.17%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$5,216
Rent
-$2,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,216 income − $7,579 expenses = $2,363 out of pocket
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,671
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,216
Total Expenses
$7,579
Mortgage P&I
84%
$4,377
Property Taxes
13%
$670
Home Insurance
6%
$338
HOA
8%
$420
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$156
Maintenance
4%
$209
Other
11%
$574