Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.99% first-year return on $200k initial cash invested.
-11.99%
Cash On Cash
3.3%
Cap Rate
0.57
DSCR
$4,800
Rent
-$1,996
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
6.1%
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
$4,800
Total Expenses
$6,796
Mortgage P&I
87%
$4,188
Property Taxes
14%
$668
Home Insurance
6%
$308
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528