Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.18% first-year return on $200k initial cash invested.
-1.18%
Cash On Cash
6.12%
Cap Rate
1.04
DSCR
$8,672
Rent
-$197
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
$8,672
Total Expenses
$8,869
Mortgage P&I
49%
$4,271
Property Taxes
15%
$1,334
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$1,041
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$954