Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.04% first-year return on $200k initial cash invested.
-1.04%
Cash On Cash
6.1%
Cap Rate
1.02
DSCR
$7,002
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,002 income − $7,175 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,664
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,002
Total Expenses
$7,175
Mortgage P&I
61%
$4,296
Property Taxes
2%
$173
Home Insurance
4%
$311
HOA
0%
$15
Property Management
12%
$840
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$770