Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.66% first-year return on $200k initial cash invested.
-10.66%
Cash On Cash
4.28%
Cap Rate
0.67
DSCR
$5,928
Rent
-$1,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,928 income − $7,700 expenses = $1,772 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,928
Total Expenses
$7,700
Mortgage P&I
78%
$4,619
Property Taxes
10%
$588
Home Insurance
5%
$306
HOA
3%
$172
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652