Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.9% first-year return on $200k initial cash invested.
-8.9%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$5,260
Rent
-$1,483
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%
$8,664
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,260
Total Expenses
$6,743
Mortgage P&I
81%
$4,271
Property Taxes
7%
$351
Home Insurance
6%
$308
HOA
0%
$25
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579