Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.8% first-year return on $200k initial cash invested.
-8.8%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$5,620
Rent
-$1,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,686
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,620
Total Expenses
$7,089
Mortgage P&I
75%
$4,210
Property Taxes
11%
$618
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618