Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.28% first-year return on $200k initial cash invested.
-0.28%
Cash On Cash
6.24%
Cap Rate
1.06
DSCR
$7,414
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,654
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,414
Total Expenses
$7,461
Mortgage P&I
57%
$4,253
Property Taxes
5%
$374
Home Insurance
4%
$312
HOA
0%
$0
Property Management
12%
$890
CapEx
4%
$297
Vacancy
3%
$222
Maintenance
4%
$297
Other
11%
$816