Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.58% first-year return on $200k initial cash invested.
-4.58%
Cash On Cash
5.39%
Cap Rate
0.89
DSCR
$6,612
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,612 income − $7,376 expenses = $764 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,612
Total Expenses
$7,376
Mortgage P&I
67%
$4,397
Property Taxes
6%
$429
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727