Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $73,188 initial cash invested.
0.13%
Cash On Cash
6.36%
Cap Rate
1.08
DSCR
$2,264
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $2,256 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,264
Total Expenses
$2,256
Mortgage P&I
57%
$1,294
Property Taxes
4%
$97
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249