Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.11% first-year return on $200k initial cash invested.
-10.11%
Cash On Cash
3.73%
Cap Rate
0.64
DSCR
$4,516
Rent
-$1,685
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,666
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,516
Total Expenses
$6,201
Mortgage P&I
93%
$4,195
Property Taxes
3%
$153
Home Insurance
7%
$317
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497