Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.74% first-year return on $200k initial cash invested.
-9.74%
Cash On Cash
4.24%
Cap Rate
0.69
DSCR
$6,048
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,048 income − $7,670 expenses = $1,622 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,654
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,048
Total Expenses
$7,670
Mortgage P&I
73%
$4,436
Property Taxes
14%
$854
Home Insurance
5%
$304
HOA
0%
$20
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665