Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.67% first-year return on $200k initial cash invested.
-7.67%
Cash On Cash
4.36%
Cap Rate
0.75
DSCR
$5,118
Rent
-$1,282
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,118
Total Expenses
$6,400
Mortgage P&I
83%
$4,237
Property Taxes
2%
$118
Home Insurance
6%
$304
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563