Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $200k initial cash invested.
-12.72%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$4,970
Rent
-$2,117
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,656
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,970
Total Expenses
$7,087
Mortgage P&I
85%
$4,239
Property Taxes
17%
$860
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547