Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.03% first-year return on $69,282 initial cash invested.
0.03%
Cash On Cash
7.05%
Cap Rate
1.08
DSCR
$2,478
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $2,476 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,282
Downpayment
20%
$48,840
Closing costs
1%
$2,442
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$2,476
Mortgage P&I
54%
$1,333
Property Taxes
9%
$215
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273