Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.46% first-year return on $200k initial cash invested.
-1.46%
Cash On Cash
5.73%
Cap Rate
1.01
DSCR
$6,722
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,676
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,722
Total Expenses
$6,965
Mortgage P&I
61%
$4,116
Property Taxes
4%
$250
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739