Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.49% first-year return on $200k initial cash invested.
-6.49%
Cash On Cash
4.7%
Cap Rate
0.8
DSCR
$5,744
Rent
-$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,744
Total Expenses
$6,823
Mortgage P&I
74%
$4,236
Property Taxes
5%
$281
Home Insurance
5%
$303
HOA
1%
$50
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632