Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.28% first-year return on $72,012 initial cash invested.
0.28%
Cash On Cash
6.75%
Cap Rate
1.09
DSCR
$2,540
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $2,523 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$2,523
Mortgage P&I
52%
$1,327
Property Taxes
8%
$212
Home Insurance
4%
$91
HOA
1%
$29
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279