Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.76% first-year return on $200k initial cash invested.
-8.76%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$5,586
Rent
-$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,586 income − $7,048 expenses = $1,462 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,586
Total Expenses
$7,048
Mortgage P&I
78%
$4,336
Property Taxes
6%
$323
Home Insurance
7%
$416
HOA
1%
$75
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614