Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.89% first-year return on $200k initial cash invested.
-3.89%
Cash On Cash
5.38%
Cap Rate
0.92
DSCR
$7,557
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,672
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,557
Total Expenses
$8,206
Mortgage P&I
56%
$4,233
Property Taxes
14%
$1,074
Home Insurance
4%
$320
HOA
0%
$10
Property Management
12%
$907
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$831