Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.11% first-year return on $79,026 initial cash invested.
0.11%
Cash On Cash
6.88%
Cap Rate
1.08
DSCR
$2,922
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $2,915 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,026
Downpayment
20%
$58,120
Closing costs
1%
$2,906
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$2,915
Mortgage P&I
53%
$1,542
Property Taxes
9%
$256
Home Insurance
3%
$102
HOA
1%
$21
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321