Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.99% first-year return on $200k initial cash invested.
-8.99%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$5,358
Rent
-$1,495
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,649
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,358
Total Expenses
$6,853
Mortgage P&I
80%
$4,268
Property Taxes
8%
$429
Home Insurance
6%
$308
HOA
1%
$27
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589