Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.76% first-year return on $200k initial cash invested.
-5.76%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$6,636
Rent
-$960
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,660
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,636
Total Expenses
$7,596
Mortgage P&I
65%
$4,336
Property Taxes
11%
$701
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730