Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.26% first-year return on $200k initial cash invested.
-9.26%
Cash On Cash
4.38%
Cap Rate
0.7
DSCR
$5,319
Rent
-$1,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,319 income − $6,865 expenses = $1,546 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,319
Total Expenses
$6,865
Mortgage P&I
85%
$4,506
Property Taxes
5%
$240
Home Insurance
6%
$310
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585