Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.2% first-year return on $41,202 initial cash invested.
-15.2%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$830
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,202
Downpayment
20%
$39,240
Closing costs
1%
$1,962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$830
Total Expenses
$1,352
Mortgage P&I
114%
$945
Property Taxes
12%
$99
Home Insurance
11%
$91
HOA
0%
$0
Property Management
10%
$83
CapEx
5%
$42
Vacancy
6%
$50
Maintenance
5%
$42
Other
0%
$0