Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.6% first-year return on $200k initial cash invested.
-2.6%
Cash On Cash
5.92%
Cap Rate
0.96
DSCR
$6,687
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,687 income − $7,119 expenses = $432 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%
$8,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,687
Total Expenses
$7,119
Mortgage P&I
66%
$4,428
Property Taxes
1%
$96
Home Insurance
5%
$312
HOA
0%
$10
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$201
Maintenance
4%
$267
Other
11%
$736