Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.13% first-year return on $200k initial cash invested.
-8.13%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$5,670
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$8,661
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,670
Total Expenses
$7,024
Mortgage P&I
75%
$4,268
Property Taxes
9%
$524
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624