Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.61% first-year return on $200k initial cash invested.
-7.61%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$6,376
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,376 income − $7,642 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,653
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,376
Total Expenses
$7,642
Mortgage P&I
68%
$4,354
Property Taxes
13%
$811
Home Insurance
5%
$310
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701