Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.07% first-year return on $69,702 initial cash invested.
0.07%
Cash On Cash
7.02%
Cap Rate
1.08
DSCR
$2,514
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $2,510 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,702
Downpayment
20%
$49,240
Closing costs
1%
$2,462
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,514
Total Expenses
$2,510
Mortgage P&I
53%
$1,336
Property Taxes
9%
$230
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277