Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.44% first-year return on $65,604 initial cash invested.
-15.44%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$1,800
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,604
Downpayment
20%
$62,480
Closing costs
1%
$3,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$2,644
Mortgage P&I
85%
$1,522
Property Taxes
30%
$543
Home Insurance
6%
$111
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0